BNBCalc Short Term Rental Investment Analysis 8001 Cetus Cir 101, Las Vegas, NV 89128

3 bed • 1 bath • 9 guests • $1,650

BNB

Calc

Annual Revenue

$73,746

Profit (Cash Flow)

$50,368

Cap Rate

3059.4%

Annual Revenue

$73,746

AirDNA projects $331/night at 61% occupancy ($73,746). Airbtics projects $180/night at 66% occupancy ($43,390). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $331 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,279	$46,215	$70,309	$99,531
Occupancy	53%	71%	84%	92%
Nightly Rate	$128	$173	$219	$281

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 3 BR2.5 RR* House Near Summerlin	$24,025	$119	52%	3	3	30	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Honeysuckle Home, 15 min strip3BR One Month Rent	$51,596	$160	83%	3	3	28	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Casa De Sol	$24,443	$205	30%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (25)
The Wine Loft	$76,106	$281	74%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Townhome Tivoli, 3 Spacious Bedrooms, 2.5 Bathroom	$83,227	$207	99%	3	3	3	$179	✅	✅	❌	Y / Y	⭐️ 4.9 (111)
Entire House W/ Pool, WiFi, 3 BD, 2 King BDs, Dogs	$104,033	$368	75%	3	3	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (54)
Beautiful 2 Story Home w/ Pool	$51,964	$225	62%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (16)
Pool House, newly renovated 3bed/2.5bath next2Golf	$34,587	$270	35%	3	3	30	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Honeysuckle 🌼House! 15 min strip3BR One Month Rent	$50,245	$176	78%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Comfy 3bdrm(6 or more) 15 min 2 strip Longterm ask	$28,541	$158	48%	3	3	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (107)
Newly Remodeled Pool House Near Summerlin/Red Rock	$78,758	$231	91%	3	3	2	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Gorgeous home away from home 3 bed 3 bath W/ pool	$40,766	$167	66%	3	3	31	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)
Cozy 3-bed / 2-bath with Garage	$34,584	$136	63%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (38)
Home in Las Vegas	$32,324	$148	56%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Newly Remodeled 3 bedroom home 15min from LV Strip	$77,289	$222	87%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (170)
La Casita STR Lic.G70-06142	$66,493	$302	54%	3	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
Great Las Vegas Summerlin Home - in ground Spa	$62,316	$199	85%	3	3	30	$225	❌	✅	✅	Y / Y	⭐️ 4.8 (12)
Cheerful 3BR Corner House with Pool Table	$47,952	$178	67%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (73)
Red Rock Villa: Pool, Jacuzzi, sauna, game table, near Park, Tennis, Soccer, Basketball, track, play	$60,955	$173	89%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (114)
New Chic & Spacious! @Summerlin Las Vegas *King bd	$28,746	$119	66%	3	2	30	$176	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Super Stylish ! Home with Pool Near the Strip !6:)	$78,086	$289	70%	3	2	3	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (94)
The Perfect Vacation Place!!	$24,705	$81	78%	3	3	30	$324	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
2 story cozy family house close to Strip	$29,793	$110	74%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (25)
Peaceful TownHouse located in Gated Community	$31,622	$90	96%	3	3	31	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Townhome Vizcaya	$64,740	$198	77%	3	3	3	$149	✅	✅	❌	Y / Y	⭐️ 4.8 (107)
Sparkling clean 3-bedroom home w/AC & parking	$27,315	$91	81%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern Meets Cozy	$14,636	$129	31%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (3)
Home in Las Vegas	$42,972	$199	59%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Las Vegas Retreat	$32,852	$272	33%	3	2	30	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Newly renovated home, Close to strip/Stadium	$28,683	$218	34%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (74)
#5 Haven: Near Summerlin Pkwy, Kellogg, Angel Park	$16,296	$141	30%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Beautifull townhouse in most desirable location	$59,189	$180	84%	3	3	5	$150	✅	✅	❌	Y / Y	⭐️ 4.3 (4)
Heart of Las Vegas- Easy access!	$38,206	$120	87%	3	3	30	$500	❌	❌	✅	Y / Y	⭐️ 5 (1)
Honeysuckle house, 15 min strip 3BR for 6 people	$62,409	$174	98%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Exceptional Vacation Place!	$27,290	$79	92%	3	2	30	$324	✅	✅	❌	Y / Y	⭐️ 5 (4)
Beautiful one-story house near Summerlin	$44,147	$166	72%	3	2	30	$225	❌	❌	❌	Y / Y	⭐️ 5 (6)
The MODERN Vacation Place !!	$28,757	$81	97%	3	2	30	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (3)
Vegas House, 15 min strip3BR One Month Rent	$28,460	$144	54%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (16)

Return Metrics

583.67% 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)	$50,368	$100,736	$151,104	$201,472	$251,840	$503,680	$1,511,042
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,320	$1,320	$1,320	$1,320	$1,320	$1,320	$1,320
Down Payment	$330	$330	$330	$330	$330	$330	$330
Property Appreciation	$49	$100	$152	$207	$262	$567	$2,354
Total Return	$52,067	$102,486	$152,907	$203,329	$253,753	$505,898	$1,515,047

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

583.67%

Cap Rate

3,059.35%

Return on Investment

584.43%

8001 Cetus Cir 101 Las Vegas, NV, 89128

3 bed • 1 bath • 9 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

28914

Airbnb Investor Score

$50,368

Annual Profit

3059.4%

Cap Rate

583.7%

Cash on Cash

$73,746

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $331/night at 61% occupancy.Projected nightly rate is $180/night at 66% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$44,217

Avg annual revenue

66%

Avg occupancy rate

$180

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

$10k

$40k

$70k

$105k

$50,368

Profit

Revenue

$73,746

Operating Expenses

$23,267

Operating Income

$50,479

Mortgage & Taxes

$111

Profit (Cash Flow)

$50,368

$8,630

Cash Investment

Down Payment

$330

Renos & Furnishing

$8,250

Closing Costs

$50

Total

$8,630

DSCR Ratio

Strong

453.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

583.67%

Cap Rate

3,059.35%

Return on Investment

584.43%

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

$78

Deductible property tax

$16

Your total deduction

-$49,066

Your adjusted annual income

$150,000 - -$49,066 = $199,066

Taxes on $199,066 (30%)

$59,720

Your old tax bill

$45,000

Your new tax bill

$59,720

Estimated tax savings

-$14,720

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: -