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}

Percentiles	25%	50%	75%	90%
Revenue	$25,624	$46,072	$70,541	$95,470
Occupancy	53%	69%	84%	96%
Nightly Rate	$128	$176	$223	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Tranquil Cactus Retreat	$48,494	$157	81%	3	2	7	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (69)
home away from home	$61,779	$222	75%	3	2.5	3	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Casa De Sol	$49,369	$271	48%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
Pool House Newly Remodeled Near DT Summerlin/Golf	$89,581	$249	96%	3	2.5	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (41)
Timeless 3BR Vegas Getaway w/Pool & Spacious Yard	$70,636	$196	96%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (80)
#5 Haven:Near Summerlin Pkwy, mins to LVStrip/Dwtn	$48,618	$238	52%	3	2	15	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Mid-Century - Red Rock Retreat	$58,114	$197	76%	3	3	5	$299	❌	❌	❌	Y / Y	⭐️ 5 (18)
#5 Haven: Near Summerlin Pkwy, Kellogg, Angel Park	$30,193	$153	51%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Honeysuckle Home, 15 min strip3BR One Month Rent	$37,059	$129	76%	3	3	28	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Urban house near DT Summerlin	$38,892	$161	66%	3	2	30	$275	✅	❌	❌	Y / Y	⭐️ 0 (2)
Lake Front Executive House 3bed2.5bath Heated Pool	$44,681	$218	56%	3	2.5	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Gorgeous home away from home 3 bed 3 bath W/ pool	$25,518	$166	42%	3	3	31	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)
Extended Stay Cozy Smart Home 3 or 4 Beds #38305WR	$42,968	$126	90%	3	3	7	$220	❌	❌	✅	Y / Y	⭐️ 3.5 (9)
Great Las Vegas Summerlin Home - in ground Spa	$40,626	$185	60%	3	2.5	30	$225	❌	✅	✅	Y / Y	⭐️ 5 (12)
Sparkling clean 3-bedroom home w/AC & parking	$17,845	$92	53%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury Home in Summerlin15m to strip TESLA Charger	$28,054	$105	73%	3	2	30	$299	❌	❌	❌	Y / Y	⭐️ 5 (50)
Affordable Furnished Mid-Term Rental in Las Vegas!	$26,077	$95	75%	3	2.5	30	$200	❌	❌	❌	Y / Y	⭐️ 0 (2)
Brand New Listing Modern Hacienda Home Heated Pool	$116,630	$339	94%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)
Close to Red Rock! Monthly Discount! LVKL	$64,280	$193	91%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Beautiful one-story house near Summerlin	$33,598	$170	54%	3	2	30	$225	❌	❌	❌	Y / Y	⭐️ 5 (6)
Relaxing vegas retreat	$61,311	$227	68%	3	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (3)
New Chic & Spacious! @Summerlin Las Vegas *King bd	$37,644	$121	85%	3	2	30	$176	❌	❌	✅	Y / Y	⭐️ 5 (34)
Private House Pool and Spa, well located	$21,081	$128	45%	3	2.5	31	$180	✅	✅	❌	Y / Y	⭐️ 5 (16)
Las Vegas Vacation Rental: Private Pool & Patio!	$71,129	$237	82%	3	3	31	$284	✅	❌	❌	Y / N	⭐️ 0 (2)
Tranquil Las Vegas Cottage. Location! 30 days min	$37,332	$102	100%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Nice quite house only mins to Strip	$44,835	$175	70%	3	3.5	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (59)
\@Pool House 3bed2.5bath next to Golf & Canyon@/	$43,646	$265	45%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Las Vegas. 3 Bedroom. RedRock. Food. Shopping	$37,919	$185	56%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
The Lakes/Downtown Summerlin	$33,117	$116	78%	3	2	31	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Alluring Abode -15 min to strip!	$43,348	$141	84%	3	2.5	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Contemporary Comfy Smart Home	$25,474	$145	48%	3	3	30	$220	❌	❌	❌	Y / Y	⭐️ 0 (0)
Extended Stay 3 or 4 Beds Cozy Smart Home Living	$19,516	$86	62%	3	2.5	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Single story \| King Bed \| 2 Dedicated Workspace	$63,191	$178	97%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful downtown Summerlin House - One-story	$34,392	$162	58%	3	2	31	$250	❌	❌	❌	Y / Y	⭐️ 0 (2)
Vegas Fun & Fit-Entire Private House in Summerlin	$56,358	$177	87%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
3-Bed Home in Summerlin w/ Pool	$47,117	$185	65%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 2 (1)
Paloma Roja poolhouse	$40,992	$112	100%	3	3	30	$147	✅	❌	✅	Y / Y	⭐️ 5 (8)
The Perfect Vacation Place!	$71,675	$306	64%	3	3	7	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

340.51%

Payback Period Days

107

Return on Investment

340.51%

9225 W Charleston Blvd Las Vegas, Nevada, 89117

3 bed • 3 bath • 6 guests

Monthly Rent

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).

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.

$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

$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

Cash on Cash Return

340.51%

Payback Period Days

107