BNBCalc Short Term Rental Rental Arbitrage Analysis 9100 W Flamingo Rd, Las Vegas, NV, 89147

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$74,510

Profit (Cash Flow)

$28,236

Cash on Cash Return

441.0%

Annual Revenue

$74,510

AirDNA projects $211/night at 76% occupancy ($58,570). Airbtics projects $211/night at 69% occupancy ($53,175). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 85% occupancy rate, $240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,258	$56,400	$77,301	$117,880
Occupancy	57%	77%	85%	95%
Nightly Rate	$146	$195	$240	$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bed 1 Bath - Zen Escape 15 Min from Strip!	$89,385	$246	96%	3	1	1	$180	✅	✅	✅	Y / Y	⭐️ 5 (21)
Beautiful Luxury Home with Pool	$42,023	$168	60%	3	2	3	$270	✅	❌	✅	Y / Y	⭐️ 5 (68)
LV Villa	$64,364	$190	91%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (42)
Beautiful Single Story, 3 Bedroom Home	$42,709	$134	84%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (236)
Charming 3 bedroom home with a relaxing Patio	$50,639	$152	82%	3	3	3	$249	✅	❌	✅	Y / Y	⭐️ 5 (151)
Amazing heated pool and hot tub in private house	$64,878	$218	79%	3	2.5	31	$179	✅	✅	✅	Y / Y	⭐️ 4.5 (78)
W GAME HOUSE a	$41,047	$240	43%	3	2	2	$130	✅	❌	❌	Y / N	⭐️ 4.7 (43)
Big Pool 3bdr house Near LV Strip Remodeled Pets	$53,334	$212	64%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (211)
3B 3B Pool house with themed room w/ fast Wi-Fi	$70,143	$195	98%	3	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (101)
Fragrant Finnish Sauna & Cozy Pool with French 3br	$80,460	$258	83%	3	2.5	2	$189	✅	❌	✅	Y / Y	⭐️ 5 (48)
Chic & Modern Single Story 15Min to RedRock &Strip	$79,542	$212	100%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (173)
3 bd 2.5 baths with hot tub, mini golf, pool table	$44,042	$128	88%	3	2.5	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (83)
Cozy Single Story 3 BR 2 BA in a great location!	$43,620	$137	83%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Modern, Cozy 3BR/2BA House. 15 min. from Strip!	$65,577	$220	80%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (131)
Newly Renovated Spanish Villa - Quiet Neighborhood	$45,846	$150	81%	3	2.5	14	$299	❌	❌	❌	Y / Y	⭐️ 5 (18)
Spacious, lofted ceiling 3 bedroom with a Pool	$54,315	$280	53%	3	2	31	$220	✅	✅	✅	Y / Y	⭐️ 5 (45)
Stylish retreat w/ Pool & Spa	$68,150	$196	95%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (32)
Gorgeous single story home 10-15 min. from strip	$30,070	$104	79%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (156)
Vegas big Pool 3bdr house Garage 4x TV's Pets cozy	$46,647	$199	59%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (15)
Casa Vega your home in Las Vegas	$66,427	$244	73%	3	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (14)
modern home near Las Vegas Strip over 2000 sqft	$47,786	$242	51%	3	2	3	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
Modern Design Home In Las Vegas	$21,968	$187	31%	3	2	31	$200	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Mid-Century Modern 3Bedroom Home	$33,540	$152	58%	3	3	31	$200	❌	❌	❌	Y / N	⭐️ 5 (7)
Modern Home, Backyard Living	$145,296	$505	75%	3	2	30	$300	✅	✅	✅	Y / Y	⭐️ 5 (15)
Stunning place for your vacation	$34,239	$187	48%	3	1	3	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Cheerful 3 BR 2 BA 2 car garage home in Las Vegas	$41,231	$129	86%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (33)
Exquisite 3 bdrm ranch house w/Pool near Red Rock!	$118,965	$478	68%	3	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (25)
Luxury Bohemian Villa	$40,949	$129	82%	3	2.5	14	$299	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful single story home w/ pool	$37,804	$119	85%	3	2	30	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (56)
Clean, spacious, quiet 3-bedroom home	$26,704	$114	64%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (67)
The Vegas Hideaway	$38,576	$124	85%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Remodel, Modern 3BR house close to airport.	$76,494	$209	100%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (16)
Gorgeous Condo Near to Strip!	$37,731	$169	61%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (7)
Cheerful 3 Bedroom Home in LV	$39,558	$193	56%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Sunshine Ct: Stylish 3-Bedroom w Pool and Spa	$67,390	$323	57%	3	2	31	$280	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
The Luxurious Vacation Place !!!	$17,922	$83	59%	3	2.5	30	$324	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Two Story 3 Bedroom Residence	$68,279	$205	91%	3	2.5	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

440.95% 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)	$28,235	$56,471	$84,706	$112,942	$141,177	$282,355	$847,065
Revenue Appreciation	$9,686	$20,631	$33,000	$46,976	$62,769	$178,418	$2,840,007
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	$37,921	$77,102	$117,706	$159,918	$203,947	$460,773	$3,687,072

Property Appreciation:

Revenue Appreciation:

13%

Cash on Cash Return

440.95%

Payback Period Days

111

Return on Investment

440.95%

9100 W Flamingo Rd Las Vegas, Nevada, 89147

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$74,510

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $211/night at 76% occupancy.Projected nightly rate is $211/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$52,692

Avg annual revenue

69%

Avg occupancy rate

$211

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

$15k

$55k

$100k

$145k

$28,236

Profit

Revenue

$74,510

Operating Expenses

$21,686

Operating Income

$52,824

Net Effective Rent

$24,588

Profit (Cash Flow)

$28,236

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

13%

Cash on Cash Return

440.95%

Payback Period Days

111