BNBCalc Short Term Rental Rental Arbitrage Analysis 755 E Eldorado Ln, , ,

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$71,003

Profit (Cash Flow)

-$10,227

Cash on Cash Return

-96.5%

Annual Revenue

$71,003

AirDNA projects $338/night at 64% occupancy ($79,009). Airbtics projects $324/night at 60% occupancy ($71,003). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $324 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,940	$76,421	$106,197	$130,879
Occupancy	49%	62%	71%	79%
Nightly Rate	$240	$327	$396	$437

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful White House Retreat	$54,962	$220	67%	4	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (53)
Casa Leon: 4BR House w/ Pool near Strip!	$70,471	$300	62%	4	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (81)
Las Vegas Escape	$106,268	$420	69%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (44)
Luxurious Spanish Villa with Pool - CLOSE TO STRIP	$79,930	$260	79%	4	3	10	$329	✅	✅	❌	Y / Y	⭐️ 5 (44)
LUX HOME w/ Pool + Near Strip, Stadium & Airport	$95,705	$331	79%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (31)
Charming Sunny Retreat / 5 min to Airport	$66,505	$255	71%	4	2	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (104)
Lux & Cozy 10min to Strip ~ Pool ~ HotTub ~ Office	$64,447	$389	43%	4	2.5	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (71)
#37 Luxurious Mansion Glamorous Pool & Spa	$81,538	$484	44%	4	4	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (84)
Clean Reno FreeHotTub 5min-Airpt\|9min-Strp\|EVChgr	$70,797	$327	58%	4	3	3	$229	❌	✅	✅	Y / Y	⭐️ 5 (19)
#71 Diamond Villa w/Pool&Spa: mins to LAS/LV Strip	$110,215	$649	43%	4	2.5	1	$445	✅	✅	✅	Y / Y	⭐️ 4.5 (7)
24hr Host - New Renovated House in Henderson U016	$39,902	$145	62%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Home in Henderson 5 min from the airport!	$44,243	$241	49%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (62)
#39 Family Gem w/Outdoor Pool: Mins to LVStrip/LAS	$61,592	$395	39%	4	3	1	$365	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
The Desert Oasis-Close to Strip	$56,721	$239	60%	4	2.5	5	$329	✅	✅	✅	Y / Y	⭐️ 4.5 (14)
Lux Pool Oasis min to Airport/strip W/ games+king	$135,556	$399	91%	4	3	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (59)
Lagunaa Azul	$53,994	$203	69%	4	2.5	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (74)
#77 Vegas Spot w/Pool & BBQ: mins to LV Strip/LAS	$82,694	$437	50%	4	2.5	3	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
#77 Vegas Oasis w/Pool & BBQ:mins to LV Strip/UNLV	$40,203	$327	30%	4	2.5	1	$285	✅	❌	✅	Y / Y	⭐️ 5 (19)
Vegas Haus/ Heated Pool/ 15 min to Las Vegas Strip	$71,866	$307	62%	4	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (208)
SoothingSandySanctuary!Henderson!Corp.BooksAvail!	$58,011	$250	63%	4	2	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (109)
Oasis paradise near The Strip and Airport	$84,188	$434	53%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (30)
Modern and Bright Resort Style Home w/ Heated Pool	$118,494	$439	72%	4	2	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (45)
4 miles to Strip / Big house with pool	$74,320	$327	59%	4	2	1	$99	✅	❌	✅	Y / Y	⭐️ 4.5 (38)
Near airport and near Strip \| 7beds,pool,backyard	$56,877	$222	70%	4	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (58)
Oasis CLOSE 2 STRIP! Private Hot tub & Heated Pool	$87,163	$433	55%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (21)
Large 1 Story,close to LVB Strip & Airport w/Spa!	$53,619	$208	66%	4	3	2	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (161)
Modern Home in Vegas Strip \| Heated Pool \| Jacuzzi	$85,775	$372	63%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (30)
Spacious Single Story Home Centrally Located!	$73,246	$271	73%	4	2	28	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Rustic Home pool & fireplace	$66,582	$375	45%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (6)
Family wonderland in quiet neighborhood	$100,723	$344	80%	4	2.5	7	$250	✅	❌	❌	Y / Y	⭐️ 5 (22)
Cozy, Comfy, and Close to the Strip.	$68,542	$403	45%	4	3	5	$225	✅	❌	❌	Y / Y	⭐️ 5 (17)
4B2B close to strip&airport,pool,spa!	$64,024	$357	49%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (12)
Big & Beautiful - 5 min to Airport!	$52,228	$184	76%	4	3	20	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
#12B Cozy 4BR House Minutes to Airport & Strip	$60,248	$279	59%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 4 (10)
10 Minutes from the Airport and the strip fun home	$25,235	$197	35%	4	2	31	$165	✅	❌	✅	Y / Y	⭐️ 5 (47)
Fire PitQuiet BackyardEasy Access To Strip	$50,964	$192	71%	4	2.5	31	$195	❌	❌	✅	Y / Y	⭐️ 5 (46)
Beauitful 1 Story home minutes from the Strip	$69,233	$227	83%	4	3	31	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (72)
Newly Furnished/Pool+Hot Tub 9 min to Strip	$65,618	$249	72%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Monthly stay/family games/firepit/pets/sleeps 12	$92,304	$388	65%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (15)

Return Metrics

-96.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,227	-$20,454	-$30,681	-$40,908	-$51,135	-$102,270	-$306,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$10,227	-$20,454	-$30,681	-$40,908	-$51,135	-$102,270	-$306,810

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-96.48%

Payback Period Days

Return on Investment

-96.48%

755 E Eldorado Ln

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$71,003

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $338/night at 64% occupancy.Projected nightly rate is $324/night at 60% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$71,043

Avg annual revenue

60%

Avg occupancy rate

$324

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

$25k

$60k

$95k

$135k

-$10,227

Profit

Revenue

$71,003

Operating Expenses

$21,230

Operating Income

$49,773

Net Effective Rent

$60,000

Profit (Cash Flow)

-$10,227

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-96.48%

Payback Period Days