BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7324 Empress Dr, Las Vegas, NV 89147

3 bed β€’ 2 bath β€’ 9 guests β€’ $399,900

BNB

Calc

Annual Revenue

$42,777

Profit (Cash Flow)

-$3,440

Cap Rate

5.9%

Annual Revenue

$42,777

AirDNA projects $248/night at 67% occupancy ($60,688). Airbtics projects $183/night at 64% occupancy ($42,777). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $183 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,281$45,206$55,711$62,210
Occupancy43%69%81%87%
Nightly Rate$146$156$217$242

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
CasitaDeQ

No image available

$50,446
$179
77%
322$0βœ…βŒβŒY / Y⭐️ 5 (43)
3 Bedrooms Modern Townhouse/5 miles to the strip

No image available

$51,882
$138
87%
321$125βŒβŒβœ…Y / Y⭐️ 4.8 (124)
4.2 Mile to Strip New House Kids Friendly Fits 8

No image available

$39,966
$140
78%
322$0βŒβœ…βŒY / Y⭐️ 4.9 (51)
Beautiful home in LV! OUTdoor TV!

No image available

$61,656
$146
90%
334$150βœ…βŒβŒY / Y⭐️ 5 (10)
Gorgeous home in the heart of LV

No image available

$56,988
$149
82%
331$150βœ…βŒβŒY / Y⭐️ 4.3 (10)
*Gorgeous Pool House Minutes from the Strip *

No image available

$31,095
$236
36%
322$0βœ…βŒβŒY / Y⭐️ 0 (0)
Welcome to La Casita !

No image available

$67,203
$301
61%
322$0βœ…βŒβŒY / Y⭐️ 4.7 (3)
Vacation Home Near The Strip

No image available

$28,618
$230
34%
321$0βœ…βŒβœ…Y / Y⭐️ 4.8 (5)
S cozy three bedroom 2 bathroom house

No image available

$22,531
$162
38%
321$0❌❌❌Y / N⭐️ 4.5 (4)
W-3 bedroom home with 2 full baths

No image available

$31,842
$150
58%
322$0❌❌❌Y / Y⭐️ 5 (5)

Return Metrics

-3.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,439-$6,879-$10,319-$13,758-$17,198-$34,396-$103,190
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$319,920$319,920$319,920$319,920$319,920$319,920$319,920
Down Payment$79,980$79,980$79,980$79,980$79,980$79,980$79,980
Property Appreciation$11,997$24,353$37,081$50,190$63,693$137,532$570,762
Total Return$408,457$417,374$426,662$436,332$446,395$503,035$867,471

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.42%

Cap Rate

5.88%

Return on Investment

12.42%

property-location

7324 Empress Dr Las Vegas, NV, 89147

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,918/mo

Agent

This property is for sale!

Contact Agent

1

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.87

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%

Profit (Cummulative)

-$3,440

$319,920

$8,500

$11,997

$0

Total Gain

$12,486

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

$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: -