BNBCalc Short Term Rental Investment Analysis 7570 W Flamingo Rd 201, Las Vegas, NV 89147

2 bed • 2 bath • 6 guests • $259,900

BNB

Calc

Annual Revenue

$45,582

Profit (Cash Flow)

$8,445

Cap Rate

10.0%

Annual Revenue

$45,582

AirDNA projects $209/night at 77% occupancy ($58,778). Airbtics projects $160/night at 78% occupancy ($45,582). Airbtics predicts this property will perform in the 37% revenue percentile

BNB Calc projects a 78% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,179	$48,071	$55,705	$60,205
Occupancy	72%	81%	85%	89%
Nightly Rate	$129	$165	$188	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet Modern Home with a pool, 10 min from strip!	$58,619	$208	77%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Modern 2BD-2BA Condo Ideal For Longer Stays!	$47,550	$203	64%	2	2	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (50)
Luxurious 2 Bedroom condo with beautiful pool!	$74,489	$189	86%	2	2	1	$170	✅	✅	✅	Y / Y	⭐️ 4.7 (82)
Blissful Landing * Pool View!	$52,030	$147	83%	2	2	3	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (49)
Las Vegas 2 Bedroom and 2 Bathroom Residence	$38,900	$110	79%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
2 master bedroom	$56,931	$183	85%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
Cozy 1 Sty AirBB in Las Vegas free WiFi & parking	$45,750	$125	100%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Ambiance Escape! 1 Road to The Strip	$32,703	$141	56%	2	2	2	$49	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Cozy Home near LV hot spots	$48,593	$187	71%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spring Valley 2 Bedrooms 5 Miles from the Strip	$42,323	$111	88%	2	2	29	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (56)

Return Metrics

12.74% 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)	$8,444	$16,889	$25,334	$33,778	$42,223	$84,446	$253,340
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,553	$5,264	$8,142	$11,197	$14,441	$33,920	$207,920
Down Payment	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980
Property Appreciation	$7,797	$15,827	$24,099	$32,619	$41,395	$89,383	$370,945
Total Return	$70,774	$89,961	$109,555	$129,575	$150,040	$259,731	$884,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.74%

Cap Rate

9.99%

Return on Investment

28.35%

7570 W Flamingo Rd 201 Las Vegas, NV, 89147

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,444

Annual Profit

10.0%

Cap Rate

12.7%

Cash on Cash

$45,582

Annual Revenue

BNBCalc predicts this property will get $160 per night with 78% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$49,788

Avg annual revenue

78%

Avg occupancy rate

$160

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

$30k

$45k

$60k

$75k

$8,445

Profit

Revenue

$45,582

Operating Expenses

$19,606

Operating Income

$25,977

Mortgage & Taxes

$17,532

Profit (Cash Flow)

$8,445

$66,277

Cash Investment

Down Payment

$51,980

Renos & Furnishing

$6,500

Closing Costs

$7,797

Total

$66,277

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.74%

Cap Rate

9.99%

Return on Investment

28.35%

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

$12,335

Deductible property tax

$2,573

Your total deduction

$18,200

Your adjusted annual income

$150,000 - $18,200 = $131,800

Taxes on $131,800 (30%)

$39,540

Your old tax bill

$45,000

Your new tax bill

$39,540

Estimated tax savings

$5,460

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -