BNBCalc Short Term Rental Investment Analysis 901 Kavanaugh St, Las Vegas, NM 87701

3 bed • 1 bath • 9 guests • $52,000

BNB

Calc

Annual Revenue

$23,317

Profit (Cash Flow)

$3,098

Cap Rate

12.7%

Annual Revenue

$23,317

AirDNA projects $133/night at 48% occupancy ($23,317).

BNB Calc projects a 48% occupancy rate, $133 rate per night.

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

Return Metrics

15.32% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,098	$6,196	$9,294	$12,392	$15,490	$30,981	$92,945
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$510	$1,053	$1,629	$2,240	$2,889	$6,786	$41,600
Down Payment	$10,400	$10,400	$10,400	$10,400	$10,400	$10,400	$10,400
Property Appreciation	$1,560	$3,166	$4,821	$6,526	$8,282	$17,883	$74,217
Total Return	$15,569	$20,816	$26,145	$31,559	$37,062	$66,052	$219,163

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.32%

Cap Rate

12.7%

Return on Investment

25.57%

901 Kavanaugh St Las Vegas, NM, 87701

3 bed • 1 bath • 9 guests

Purchase Price

Est. $249/mo

This property is for sale!

Contact Agent

112

Airbnb Investor Score

$3,098

Annual Profit

12.7%

Cap Rate

15.3%

Cash on Cash

$23,317

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$3,098

Profit

Revenue

$23,317

Operating Expenses

$16,711

Operating Income

$6,606

Mortgage & Taxes

$3,508

Profit (Cash Flow)

$3,098

$20,210

Cash Investment

Down Payment

$10,400

Renos & Furnishing

$8,250

Closing Costs

$1,560

Total

$20,210

DSCR Ratio

Strong

1.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.32%

Cap Rate

12.7%

Return on Investment

25.57%

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

$2,468

Deductible property tax

$515

Your total deduction

$3,192

Your adjusted annual income

$150,000 - $3,192 = $146,808

Taxes on $146,808 (30%)

$44,042

Your old tax bill

$45,000

Your new tax bill

$44,042

Estimated tax savings

$958

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: 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: -