BNBCalc Short Term Rental Investment Analysis 7230 Real Quiet Dr, Las Vegas, NV 89131

4 bed • 3 bath • 12 guests • $5,000

BNB

Calc

Annual Revenue

$57,679

Profit (Cash Flow)

$36,164

Cap Rate

730.0%

Annual Revenue

$57,679

AirDNA projects $282/night at 56% occupancy ($57,679). Airbtics projects $241/night at 60% occupancy ($52,814). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $282 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$24,843	$63,570	$86,933	$107,728
Occupancy	36%	68%	74%	79%
Nightly Rate	$185	$250	$306	$347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Modern Home With Private Pool and Spa	$89,239	$279	77%	4	3	2	$385	✅	✅	✅	Y / Y	⭐️ 5 (55)
Serenity in Centennial Hill Luxury house	$62,763	$221	74%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
North Las Vegas Home	$73,548	$315	63%	4	3	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Recently Renovated Home	$68,933	$258	73%	4	3	31	$450	✅	✅	✅	Y / Y	⭐️ 5 (1)
Comfy Private Home in NW Las Vegas	$17,568	$75	64%	4	3	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Majestic Pine 4bd/3 bath • Wifi • Pool•BBQ grill	$65,542	$242	74%	4	3	31	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Desert Haven \| Dog Friendly \| 30+ day stays \| 4BR	$52,338	$143	100%	4	3	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

303.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,163	$72,327	$108,491	$144,654	$180,818	$361,637	$1,084,912
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,000	$4,000	$4,000	$4,000	$4,000	$4,000	$4,000
Down Payment	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000
Property Appreciation	$150	$304	$463	$627	$796	$1,719	$7,136
Total Return	$41,313	$77,631	$113,954	$150,282	$186,615	$368,356	$1,097,048

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.89%

Cap Rate

730.02%

Return on Investment

305.57%

7230 Real Quiet Dr Las Vegas, NV, 89131

4 bed • 3 bath • 12 guests

Purchase Price

Est. $24/mo

This property is for sale!

Contact Agent

7312

Airbnb Investor Score

$36,163

Annual Profit

730.0%

Cap Rate

303.9%

Cash on Cash

$57,679

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 56% occupancy.Projected nightly rate is $241/night at 60% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$51,084

Avg annual revenue

60%

Avg occupancy rate

$241

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$65k

$90k

$36,164

Profit

Revenue

$57,679

Operating Expenses

$21,178

Operating Income

$36,501

Mortgage & Taxes

$337

Profit (Cash Flow)

$36,164

$11,900

Cash Investment

Down Payment

$1,000

Renos & Furnishing

$10,750

Closing Costs

$150

Total

$11,900

DSCR Ratio

Strong

108.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

303.89%

Cap Rate

730.02%

Return on Investment

305.57%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$237

Deductible property tax

$49

Your total deduction

-$34,185

Your adjusted annual income

$150,000 - -$34,185 = $184,185

Taxes on $184,185 (30%)

$55,255

Your old tax bill

$45,000

Your new tax bill

$55,255

Estimated tax savings

-$10,255

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -