BNBCalc Short Term Rental Rental Arbitrage Analysis 8613 Canyon View Dr, Las Vegas, NV 89117, USA

4 bed • 5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$117,229

Profit (Cash Flow)

$18,589

Cash on Cash Return

131.8%

Annual Revenue

$117,229

AirDNA projects $544/night at 59% occupancy ($117,228).

BNB Calc projects a 59% occupancy rate, $544 rate per night.

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

Return Metrics

131.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,588	$37,177	$55,766	$74,355	$92,944	$185,889	$557,669
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$18,588	$37,177	$55,766	$74,355	$92,944	$185,889	$557,669

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131.83%

Payback Period Days

277

Return on Investment

131.83%

8613 Canyon View Dr Las Vegas, Nevada, 89117-5821

4 bed • 5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$117,229

Annual Revenue

Projected nightly rate is $544/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,589

Profit

Revenue

$117,229

Operating Expenses

$26,640

Operating Income

$90,589

Net Effective Rent

$72,000

Profit (Cash Flow)

$18,589

$14,100

Cash Investment

Renos & Furnishing

$8,000

Setup Costs

$6,100

Total

$14,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

131.83%

Payback Period Days

277