8255 Las Vegas Blvd S 109 Las Vegas, NV, 89123
1 bed β’ 1 bath β’ 3 guests
Est. $1,434/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$4,408
Annual Profit
8.2%
Cap Rate
6.0%
Cash on Cash
$43,975
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $215/night at 56% occupancy ($43,975.37). Airbtics projects $191/night at 60% occupancy ($41,856).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,272
Avg annual revenue
60%
Avg occupancy rate
$191
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$65k
Sign up to see the data on 10 all comparables
$4,409
Profit
Revenue
$43,975
Operating Expenses
$19,397
Operating Income
$24,579
Mortgage & Taxes
$20,170
Profit (Cash Flow)
$4,409
$73,020
Cash Investment
Down Payment
$59,800
Renos & Furnishing
$4,250
Closing Costs
$8,970
Total
$73,020
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.03%
Cap Rate
8.22%
STR Tax Calculator (USA)
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
$14,191
Deductible property tax
$2,960
Your total deduction
$60,394
Your adjusted annual income
$150,000 - $60,394 = $89,606
Taxes on $89,606 (30%)
$26,882
Your old tax bill
$45,000
Your new tax bill
$26,882
Estimated tax savings
$18,118
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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -