9041 College Green St Las Vegas, Nevada
3 bed • 3 bath • 8 guests
Monthly Rent
$54,431
Annual Revenue
Median of 15 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $292
- Occupancy
- 51%
$5k
$65k
$120k
$185k
$184,827 | $85,519 | $788 | 64.3% | 3 | 6 | 5 | 3 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$77,088 | $38,132 | $386 | 54.8% | 3 | 8 | 31 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (43) | Profile | |
$65,936 | $31,296 | $282 | 64% | 3 | 5 | 6 | 3 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (16) | Profile | |
$64,108 | $41,457 | $327 | 53.7% | 3 | 6 | 13 | 4 | 3 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (96) | Profile | |
$58,937 | $41,770 | $453 | 35.6% | 3 | 5 | 24 | 3 | 2 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (271) | Profile |
Seasonality
Break-even
$4,768/mo
Avg profit / month
$155/mo
Best profit month
May $2,040
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
41.49%
Payback Period Days
0