7324 Empress Dr Las Vegas, NV, 89147
3 bed β’ 2 bath β’ 9 guests
Est. $1,918/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$3,439
Annual Profit
5.9%
Cap Rate
-3.4%
Cash on Cash
$42,777
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $248/night at 67% occupancy ($60,688.94). Airbtics projects $183/night at 64% occupancy ($42,777).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$44,222
Avg annual revenue
64%
Avg occupancy rate
$183
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$70k
Sign up to see the data on 10 all comparables
-$3,440
Profit
Revenue
$42,777
Operating Expenses
$19,241
Operating Income
$23,536
Mortgage & Taxes
$26,976
Profit (Cash Flow)
-$3,440
$100,477
Cash Investment
Down Payment
$79,980
Renos & Furnishing
$8,500
Closing Costs
$11,997
Total
$100,477
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.42%
Cap Rate
5.88%
STR Tax Calculator (USA)
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
$18,980
Deductible property tax
$3,959
Your total deduction
$90,956
Your adjusted annual income
$150,000 - $90,956 = $59,044
Taxes on $59,044 (30%)
$17,713
Your old tax bill
$45,000
Your new tax bill
$17,713
Estimated tax savings
$27,287
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: -