BNBCalc Short Term Rental Investment Analysis 7576 Nicklin St, Las Vegas, NV 89143

2 bed • 2 bath • 6 guests • $1,625

BNB

Calc

Annual Revenue

$31,097

Profit (Cash Flow)

$13,265

Cap Rate

823.0%

Annual Revenue

$31,097

AirDNA projects $167/night at 74% occupancy ($45,136). Airbtics projects $129/night at 66% occupancy ($31,096). Airbtics predicts this property will perform in the 65% revenue percentile

BNB Calc projects a 66% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,249	$27,721	$32,445	$36,882
Occupancy	45%	72%	84%	87%
Nightly Rate	$103	$109	$154	$182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 2 bedroom home with relaxation appeal.	$34,683	$103	92%	2	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Tropical Get-a-Way in Las Vegas	$56,678	$178	87%	2	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (44)
Vegas ‘I Am Woman’, Glam & Fun, King Bed Suite	$27,977	$156	49%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
Upscale Northwest Las Vegas Townhouse	$33,379	$105	84%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (7)
Quaint, Clean & Comfortable Oasis!	$21,960	$150	40%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.1 (19)
2 bedroom condo	$16,587	$103	44%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (18)
Magic-forest	$27,466	$95	79%	2	2	32	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Beautiful Remodeled entire Condo	$21,523	$70	84%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cozy 2 Bedroom NW House	$29,646	$225	36%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Chill and Comfortable 2 Bedroom Home 🏡	$27,117	$114	65%	2	2	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

192.97% 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)	$13,264	$26,529	$39,793	$53,058	$66,323	$132,646	$397,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15	$32	$50	$70	$90	$212	$1,300
Down Payment	$325	$325	$325	$325	$325	$325	$325
Property Appreciation	$48	$98	$150	$203	$258	$558	$2,319
Total Return	$13,654	$26,986	$40,320	$53,657	$66,997	$133,742	$401,884

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

192.97%

Cap Rate

823.03%

Return on Investment

193.91%

7576 Nicklin St Las Vegas, NV, 89143

2 bed • 2 bath • 6 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

7845

Airbnb Investor Score

$13,264

Annual Profit

823.0%

Cap Rate

193.0%

Cash on Cash

$31,097

Annual Revenue

BNBCalc predicts this property will get $129 per night with 66% occupancy, putting it in the top 65% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$29,701

Avg annual revenue

66%

Avg occupancy rate

$129

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

$15k

$30k

$45k

$60k

$13,265

Profit

Revenue

$31,097

Operating Expenses

$17,723

Operating Income

$13,374

Mortgage & Taxes

$110

Profit (Cash Flow)

$13,265

$6,874

Cash Investment

Down Payment

$325

Renos & Furnishing

$6,500

Closing Costs

$49

Total

$6,874

DSCR Ratio

Strong

122.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

192.97%

Cap Rate

823.03%

Return on Investment

193.91%

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

$77

Deductible property tax

$16

Your total deduction

-$12,207

Your adjusted annual income

$150,000 - -$12,207 = $162,207

Taxes on $162,207 (30%)

$48,662

Your old tax bill

$45,000

Your new tax bill

$48,662

Estimated tax savings

-$3,662

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: -