BNBCalc Short Term Rental Investment Analysis 8886 Windsor Hill Way, Las Vegas, NV 89123

4 bed • 3 bath • 12 guests • $2,250

BNB

Calc

Annual Revenue

$74,451

Profit (Cash Flow)

$50,941

Cap Rate

2270.8%

Annual Revenue

$74,451

AirDNA projects $348/night at 56% occupancy ($71,178). Airbtics projects $416/night at 49% occupancy ($74,451). Airbtics predicts this property will perform in the 58% revenue percentile

BNB Calc projects a 49% occupancy rate, $416 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,428	$57,149	$86,775	$114,013
Occupancy	27%	30%	77%	87%
Nightly Rate	$319	$431	$534	$599

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Spanish Villa with Pool - CLOSE TO STRIP	$64,074	$222	74%	4	3	10	$329	✅	✅	❌	Y / Y	⭐️ 5 (16)
Viva Las Vegas	$198,056	$622	87%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
PrivPool/Spa/Island Barbecue! 15 min to the Strip!	$49,608	$502	27%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.6 (24)
Cozy home near Strip, convention Center & Airport	$104,676	$325	88%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Cheerful 4-bedroom home with pool	$90,951	$318	30%	4	3	1	$350	✅	❌	✅	Y / Y	⭐️ 4.3 (22)
POOL! Modern Farmhouse for the whole family! WOW!	$50,224	$172	78%	4	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Unique home near the strip w/ Pool!	$37,064	$422	24%	4	2	1	$0	✅	✅	✅	Y / Y	⭐️ 1 (1)
huge castle style home renovated (no discounts)	$74,247	$597	30%	4	4	2	$375	✅	❌	✅	Y / Y	⭐️ 4.8 (133)
SexyModernSleeps1610Min2VegasStrip	$46,702	$440	29%	4	4	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (1)
Sexy Chic Home Perfect4 BigGroups \| 10MinTOStrip	$45,877	$545	23%	4	4	1	$0	❌	✅	❌	Y / Y	⭐️ 1 (1)

Return Metrics

452.1% 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)	$50,940	$101,881	$152,822	$203,763	$254,704	$509,408	$1,528,226
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Down Payment	$450	$450	$450	$450	$450	$450	$450
Property Appreciation	$67	$137	$208	$282	$358	$773	$3,211
Total Return	$53,258	$104,268	$155,281	$206,295	$257,312	$512,432	$1,533,687

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

452.1%

Cap Rate

2,270.78%

Return on Investment

452.89%

8886 Windsor Hill Way Las Vegas, NV, 89123

4 bed • 3 bath • 12 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

21502

Airbnb Investor Score

$50,940

Annual Profit

2270.8%

Cap Rate

452.1%

Cash on Cash

$74,451

Annual Revenue

BNBCalc predicts this property will get $416 per night with 49% occupancy, putting it in the top 58% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$76,147

Avg annual revenue

49%

Avg occupancy rate

$416

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

$35k

$90k

$140k

$200k

$50,941

Profit

Revenue

$74,451

Operating Expenses

$23,359

Operating Income

$51,093

Mortgage & Taxes

$152

Profit (Cash Flow)

$50,941

$11,268

Cash Investment

Down Payment

$450

Renos & Furnishing

$10,750

Closing Costs

$68

Total

$11,268

DSCR Ratio

Strong

336.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

452.1%

Cap Rate

2,270.78%

Return on Investment

452.89%

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

$107

Deductible property tax

$22

Your total deduction

-$49,234

Your adjusted annual income

$150,000 - -$49,234 = $199,234

Taxes on $199,234 (30%)

$59,770

Your old tax bill

$45,000

Your new tax bill

$59,770

Estimated tax savings

-$14,770

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: -