BNBCalc Short Term Rental Investment Analysis 749 Rossmore Dr, Las Vegas, NV 89110

4 bed • 2 bath • 12 guests • $615,000

BNB

Calc

Annual Revenue

$88,360

Profit (Cash Flow)

$21,707

Cap Rate

10.3%

Annual Revenue

$88,360

AirDNA projects $384/night at 51% occupancy ($71,529). Airbtics projects $504/night at 48% occupancy ($88,359). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 48% occupancy rate, $504 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,988	$85,617	$111,975	$171,451
Occupancy	32%	49%	59%	70%
Nightly Rate	$381	$466	$498	$645

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunrise Vegas Home minutes from Fremont Experience	$122,556	$476	68%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (68)
Luxury Desert Resort	$155,887	$484	88%	4	5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Ellas house!	$90,857	$503	46%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (48)
casa de lujo con piscina	$55,572	$220	60%	4	3	1	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (91)
Welcome to vegas	$56,745	$456	34%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Luxury Quite Villa \| 4BD 3BA \| Sleeps 12 \| Pool	$112,217	$563	53%	4	3	2	$299	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
Casa Pura Vida	$76,311	$363	57%	4	3	2	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Immaculate Las Vegas estate	$153,891	$1,386	30%	4	5	2	$490	✅	❌	✅	Y / Y	⭐️ 4.2 (5)
SPACIOUS AND BEAUTIFUL!! WITH UP TO 14 GUESTS	$20,628	$158	32%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (69)

Return Metrics

14.28% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,707	$43,414	$65,121	$86,828	$108,535	$217,070	$651,212
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$492,000	$492,000	$492,000	$492,000	$492,000	$492,000	$492,000
Down Payment	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000
Property Appreciation	$18,450	$37,453	$57,027	$77,187	$97,953	$211,508	$877,766
Total Return	$655,157	$695,867	$737,148	$779,016	$821,488	$1,043,579	$2,143,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.28%

Cap Rate

10.27%

Return on Investment

30.4%

749 Rossmore Dr Las Vegas, NV, 89110

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,950/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$21,707

Annual Profit

10.3%

Cap Rate

14.3%

Cash on Cash

$88,360

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $384/night at 51% occupancy.Projected nightly rate is $504/night at 48% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$87,400

Avg annual revenue

48%

Avg occupancy rate

$504

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

$20k

$65k

$110k

$155k

$21,707

Profit

Revenue

$88,360

Operating Expenses

$25,167

Operating Income

$63,193

Mortgage & Taxes

$41,486

Profit (Cash Flow)

$21,707

$151,950

Cash Investment

Down Payment

$123,000

Renos & Furnishing

$10,500

Closing Costs

$18,450

Total

$151,950

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.28%

Cap Rate

10.27%

Return on Investment

30.4%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$40,669

Your adjusted annual income

$150,000 - $40,669 = $109,331

Taxes on $109,331 (30%)

$32,799

Your old tax bill

$45,000

Your new tax bill

$32,799

Estimated tax savings

$12,201

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: No

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: -