BNBCalc Short Term Rental Investment Analysis 7424 Valhalla Ln, Las Vegas, NV 89123

5 bed • 2 bath • 15 guests • $2,995

BNB

Calc

Annual Revenue

$177,180

Profit (Cash Flow)

$140,264

Cap Rate

4690.0%

Annual Revenue

$177,180

AirDNA projects $770/night at 63% occupancy ($177,179). Airbtics projects $491/night at 61% occupancy ($109,394). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $770 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$67,110	$105,194	$156,195	$210,581
Occupancy	50%	62%	73%	82%
Nightly Rate	$360	$453	$568	$680

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Las Vegas Private Getaway w/ Pool & Spa!	$111,370	$671	44%	5	4	2	$360	✅	✅	❌	Y / Y	⭐️ 4.6 (68)
Spacious and beautiful! Proudly owner operated!	$164,066	$678	66%	5	4	4	$232	✅	✅	❌	Y / Y	⭐️ 5 (37)
One story house,12mins to strip,6mins to Outlets	$47,621	$197	59%	5	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (231)
Well appointed crowd, pleaser!	$170,350	$679	68%	5	3	4	$225	✅	✅	❌	Y / Y	⭐️ 5 (19)
1mile from Strip 10min from Airport Large Home	$165,523	$691	65%	5	3	4	$275	✅	✅	❌	Y / Y	⭐️ 5 (75)
Huge Las Vegas Manor close to strip. Pool/ Hot Tub	$86,422	$424	54%	5	4	31	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (121)
Las Vegas home minutes away from the strip!!	$105,478	$332	82%	5	4	5	$400	✅	✅	❌	Y / Y	⭐️ 4.8 (66)
Lux Model Home w/Pool Table Lounge Near Strip LTR	$106,008	$467	60%	5	4	2	$257	✅	❌	❌	Y / Y	⭐️ 5 (40)
#80 Vegas Baby w/Outdoor Pool&Spa:mins to LV Strip	$88,765	$544	40%	5	3	1	$425	✅	✅	✅	Y / Y	⭐️ 4.9 (15)
#66Villa w/Pool&Spa/BBQ Lounge: Mins to Strip/Dtwn	$145,748	$873	43%	5	3	1	$435	✅	✅	✅	Y / Y	⭐️ 4.8 (53)
6MinsfromStrip/Airport!RVPrking!Pool/Pickleball!	$98,272	$537	50%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
LV Summer-Arcades, Pool & BBQ Oasis close to Strip	$82,776	$366	55%	5	3	1	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (85)
Sexy Modern Vegas: Pool, Jacuzzi,Sauna, Near Strip	$171,668	$572	82%	5	4	7	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
We Love Families	$119,508	$507	63%	5	3	2	$185	✅	✅	✅	Y / Y	⭐️ 4.8 (116)
Gorgeous and Modern - 8 Bed - Close to the Strip	$74,594	$306	64%	5	3	3	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (310)
Dream Strip Estate wPool, 1min-S LV Blvd*5min-Airp	$114,763	$511	60%	5	3	3	$349	✅	✅	❌	Y / Y	⭐️ 5 (84)
2 Stories 5BR 3BA 10mins to the strop & airport	$58,872	$196	81%	5	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
#44 Villa w/Opt Heated Pool&Spa-Min to LVStrip/LAS	$168,295	$672	66%	5	3	1	$375	✅	✅	✅	Y / Y	⭐️ 4.7 (49)
Modern Luxury 7 Bd Home near Strip	$76,100	$319	64%	5	3	30	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (188)
Luxury Villa w/ Heated Pool: Mins to Strip/Stadium	$241,038	$1,046	62%	5	4	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (24)
Lovely 5 Bedroom close to Strip!	$77,380	$341	62%	5	3	4	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Beautiful 5BR w/Casita, Pool & Hot Tub, Games	$133,812	$440	79%	5	3	2	$260	✅	✅	✅	Y / Y	⭐️ 4.9 (69)
Wonderful Home - Pet friendly-5 Bedrooms/6 Beds	$92,171	$392	63%	5	3	30	$260	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Unique Private Villa Close To Airport/Vegas Strip	$109,434	$575	52%	5	8	2	$0	✅	❌	❌	Y / N	⭐️ 4.2 (15)
Gorgeous Italian Villa close to Strip	$80,671	$279	79%	5	3	30	$250	✅	✅	❌	Y / Y	⭐️ 5 (6)
Spacious 2-Story, Walk to Shops, 10 Mins to Strip	$111,723	$397	73%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)
Extended stay home great location 31 +	$144,633	$433	90%	5	4	31	$350	❌	❌	❌	Y / Y	⭐️ 5 (30)
#22 Vegas Haven w/Pool & Spa: mins to LV Strip/LAS	$58,781	$499	30%	5	3	1	$265	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
5 br Entertainment, pool home	$40,902	$248	44%	5	3	3	$349	✅	✅	❌	Y / Y	⭐️ 4.8 (27)
Fourpalmtrees-Beautiful near strip 5BR w POOL&SPA	$130,271	$438	80%	5	3	29	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (35)
Large modern home by the Strip w/ great amenities	$93,330	$500	51%	5	5	2	$725	✅	✅	❌	Y / Y	⭐️ 0 (0)
Vegas Ranch	$137,344	$520	67%	5	3	2	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (106)
3 Miles to Strip Gorgeous Villa 0.5 acrePoolView	$196,112	$567	92%	5	4	4	$350	✅	❌	❌	Y / Y	⭐️ 5 (1)
Premier Vacation Villa \| Strip Location \| Pool Spa	$241,192	$1,151	57%	5	3	30	$250	✅	✅	❌	Y / Y	⭐️ 4.6 (15)
#44 Vegas Gem w/ Pool & Spa: mins to LV Strip/LAS	$87,810	$299	76%	5	3	1	$355	✅	✅	✅	Y / Y	⭐️ 4.2 (8)
Entire beautifully appointed home with pool & spa	$62,843	$505	34%	5	3	4	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Your Dream Getaway Home!	$52,304	$365	37%	5	3	1	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Home w 5BR, Pool, Hot Tub, Gameroom, near Strip	$119,127	$350	93%	5	3	28	$500	✅	✅	❌	Y / Y	⭐️ 5 (1)

Return Metrics

1,063.5% 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)	$140,264	$280,528	$420,793	$561,057	$701,322	$1,402,644	$4,207,933
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,396	$2,396	$2,396	$2,396	$2,396	$2,396	$2,396
Down Payment	$599	$599	$599	$599	$599	$599	$599
Property Appreciation	$89	$182	$277	$375	$477	$1,030	$4,274
Total Return	$143,349	$283,706	$424,066	$564,428	$704,794	$1,406,669	$4,215,203

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,063.5%

Cap Rate

4,690.03%

Return on Investment

1,064.41%

7424 Valhalla Ln Las Vegas, NV, 89123

5 bed • 2 bath • 15 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

44805

Airbnb Investor Score

$140,264

Annual Profit

4690.0%

Cap Rate

1063.5%

Cash on Cash

$177,180

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $770/night at 63% occupancy ($177,179.86). Airbtics projects $491/night at 61% occupancy ($109,394).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$111,208

Avg annual revenue

61%

Avg occupancy rate

$491

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

$35k

$100k

$170k

$240k

$140,264

Profit

Revenue

$177,180

Operating Expenses

$36,713

Operating Income

$140,466

Mortgage & Taxes

$202

Profit (Cash Flow)

$140,264

$13,189

Cash Investment

Down Payment

$599

Renos & Furnishing

$12,500

Closing Costs

$90

Total

$13,189

DSCR Ratio

Strong

695.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,063.5%

Cap Rate

4,690.03%

Return on Investment

1,064.41%

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

$142

Deductible property tax

$30

Your total deduction

-$135,878

Your adjusted annual income

$150,000 - -$135,878 = $285,878

Taxes on $285,878 (30%)

$85,763

Your old tax bill

$45,000

Your new tax bill

$85,763

Estimated tax savings

-$40,763

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: -