property-location

7823 Windward Rd Las Vegas, Nevada

4 bed • 3 bath • 8 guests

Monthly Rent

$70,743

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$364
Occupancy
53%

$20k

$50k

$75k

$105k

4BR King Bed Suite | Guesthouse | Theater | Golf
$106,435
$65,265
$487
59.8%
4123243$270❌✅❌Yes / Yes❌⭐️ 5 (2)Profile
Gorgeous house Pool&Spa 10can sleep 8min to Strip
$104,772
$72,822
$657
43.7%
4107152$195✅✅✅Yes / Yes❌⭐️ 4.87 (169)Profile
Newly renovated pool & hot tub 10 mins to strip
$87,681
$63,442
$444
54.1%
484042$150✅✅✅No / No❌⭐️ 4.9 (79)Profile
Gorgeous House private Pool& Spa 10 sleeps 8min to Strip
$86,498
$56,847
$550
43.1%
4107052$0✅❌✅Yes / Yes❌⭐️ 2.3 (72)

—

Single story pet friendly home!
$81,462
$49,122
$374
59.7%
410852$0❌❌✅Yes / No❌⭐️ 4.5 (12)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,576/mo

Avg profit / month

-$104/mo

Best profit month

May $2,407

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

6.66%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.