BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 9225 W Charleston Blvd, Las Vegas, NV, 89117

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$68,418

Profit (Cash Flow)

$30,135

Cash on Cash Return

340.5%

Annual Revenue

$68,418

AirDNA projects $214/night at 89% occupancy ($69,564). Airbtics projects $184/night at 68% occupancy ($45,699). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, $223 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,624$46,072$70,541$95,470
Occupancy53%69%84%96%
Nightly Rate$128$176$223$265

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Tranquil Cactus Retreat

No image available

$48,494
$157
81%
327$150✅✅✅Y / Y⭐️ 4.5 (69)
home away from home

No image available

$61,779
$222
75%
32.53$140❌❌❌Y / Y⭐️ 4.5 (64)
Casa De Sol

No image available

$49,369
$271
48%
32.52$175✅❌❌Y / Y⭐️ 5 (46)
Pool House Newly Remodeled Near DT Summerlin/Golf

No image available

$89,581
$249
96%
32.52$160✅❌✅Y / Y⭐️ 5 (41)
Timeless 3BR Vegas Getaway w/Pool & Spacious Yard

No image available

$70,636
$196
96%
322$250✅❌✅Y / Y⭐️ 5 (80)
#5 Haven:Near Summerlin Pkwy, mins to LVStrip/Dwtn

No image available

$48,618
$238
52%
3215$275❌❌✅Y / Y⭐️ 5 (4)
Modern Mid-Century - Red Rock Retreat

No image available

$58,114
$197
76%
335$299❌❌❌Y / Y⭐️ 5 (18)
#5 Haven: Near Summerlin Pkwy, Kellogg, Angel Park

No image available

$30,193
$153
51%
3231$250❌❌✅Y / Y⭐️ 4.5 (32)
Honeysuckle Home, 15 min strip3BR One Month Rent

No image available

$37,059
$129
76%
3328$195❌❌❌Y / Y⭐️ 4.8 (91)
Urban house near DT Summerlin

No image available

$38,892
$161
66%
3230$275✅❌❌Y / Y⭐️ 0 (2)
Lake Front Executive House 3bed2.5bath Heated Pool

No image available

$44,681
$218
56%
32.530$0✅✅❌Y / Y⭐️ 0 (2)
Gorgeous home away from home 3 bed 3 bath W/ pool

No image available

$25,518
$166
42%
3331$250✅❌❌Y / Y⭐️ 5 (47)
Extended Stay Cozy Smart Home 3 or 4 Beds #38305WR

No image available

$42,968
$126
90%
337$220❌❌✅Y / Y⭐️ 3.5 (9)
Great Las Vegas Summerlin Home - in ground Spa

No image available

$40,626
$185
60%
32.530$225❌✅✅Y / Y⭐️ 5 (12)
Sparkling clean 3-bedroom home w/AC & parking

No image available

$17,845
$92
53%
3230$250❌❌❌Y / Y⭐️ 5 (17)
Luxury Home in Summerlin15m to strip TESLA Charger

No image available

$28,054
$105
73%
3230$299❌❌❌Y / Y⭐️ 5 (50)
Affordable Furnished Mid-Term Rental in Las Vegas!

No image available

$26,077
$95
75%
32.530$200❌❌❌Y / Y⭐️ 0 (2)
Brand New Listing Modern Hacienda Home Heated Pool

No image available

$116,630
$339
94%
332$0✅✅❌Y / Y⭐️ 5 (26)
Close to Red Rock! Monthly Discount! LVKL

No image available

$64,280
$193
91%
3230$0❌❌✅Y / Y⭐️ 4.8 (10)
Beautiful one-story house near Summerlin

No image available

$33,598
$170
54%
3230$225❌❌❌Y / Y⭐️ 5 (6)
Relaxing vegas retreat

No image available

$61,311
$227
68%
333$300✅✅❌Y / Y⭐️ 5 (3)
New Chic & Spacious! @Summerlin Las Vegas *King bd

No image available

$37,644
$121
85%
3230$176❌❌✅Y / Y⭐️ 5 (34)
Private House Pool and Spa, well located

No image available

$21,081
$128
45%
32.531$180✅✅❌Y / Y⭐️ 5 (16)
Las Vegas Vacation Rental: Private Pool & Patio!

No image available

$71,129
$237
82%
3331$284✅❌❌Y / N⭐️ 0 (2)
Tranquil Las Vegas Cottage. Location! 30 days min

No image available

$37,332
$102
100%
3230$250❌❌✅Y / Y⭐️ 4.8 (48)
Nice quite house only mins to Strip

No image available

$44,835
$175
70%
33.53$400❌❌❌Y / Y⭐️ 5 (59)
\@Pool House 3bed2.5bath next to Golf & Canyon@/

No image available

$43,646
$265
45%
332$0✅❌❌Y / Y⭐️ 5 (6)
Las Vegas. 3 Bedroom. RedRock. Food. Shopping

No image available

$37,919
$185
56%
331$0❌❌✅Y / Y⭐️ 4.8 (34)
The Lakes/Downtown Summerlin

No image available

$33,117
$116
78%
3231$200✅❌✅Y / Y⭐️ 4.5 (3)
Alluring Abode -15 min to strip!

No image available

$43,348
$141
84%
32.530$0✅✅✅Y / Y⭐️ 0 (2)
Contemporary Comfy Smart Home

No image available

$25,474
$145
48%
3330$220❌❌❌Y / Y⭐️ 0 (0)
Extended Stay 3 or 4 Beds Cozy Smart Home Living

No image available

$19,516
$86
62%
32.530$0❌❌✅Y / Y⭐️ 0 (1)
Single story | King Bed | 2 Dedicated Workspace

No image available

$63,191
$178
97%
3230$0❌❌✅Y / Y⭐️ 0 (0)
Beautiful downtown Summerlin House - One-story

No image available

$34,392
$162
58%
3231$250❌❌❌Y / Y⭐️ 0 (2)
Vegas Fun & Fit-Entire Private House in Summerlin

No image available

$56,358
$177
87%
325$0❌❌❌Y / Y⭐️ 5 (7)
3-Bed Home in Summerlin w/ Pool

No image available

$47,117
$185
65%
322$150✅✅✅Y / Y⭐️ 2 (1)
Paloma Roja poolhouse

No image available

$40,992
$112
100%
3330$147✅❌✅Y / Y⭐️ 5 (8)
The Perfect Vacation Place!

No image available

$71,675
$306
64%
337$308✅✅❌Y / Y⭐️ 5 (1)

Return Metrics

340.51% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30,135$60,270$90,405$120,540$150,676$301,352$904,056
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$30,135$60,270$90,405$120,540$150,676$301,352$904,056

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

340.51%

Payback Period Days

107

Return on Investment

340.51%

property-location

9225 W Charleston Blvd Las Vegas, Nevada, 89117

3 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$68,418

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $214/night at 89% occupancy ($69,564.37). Airbtics projects $184/night at 68% occupancy ($45,699).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$44,834

Avg annual revenue

68%

Avg occupancy rate

$184

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

$10k

$45k

$80k

$120k

Sign up to see the data on 40 all comparables

$30,135

Profit

Revenue

$68,418

Operating Expenses

$20,894

Operating Income

$47,523

Net Effective Rent

$17,388

Profit (Cash Flow)

$30,135

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

340.51%

Payback Period Days

107