Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 9809 Miss Peach Ave, Las Vegas, NV 89145

3 bed • 2 bath • 9 guests • $649,500

BNB

Calc

Annual Revenue

$47,401

Profit (Cash Flow)

-$16,254

Cap Rate

4.2%

Annual Revenue

$47,401

AirDNA projects $292/night at 76% occupancy ($81,054). Airbtics projects $206/night at 63% occupancy ($47,401). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,595$44,676$71,937$90,400
Occupancy51%64%82%89%
Nightly Rate$155$185$233$268

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
$50,840
$160
84%
321$150✅✅✅Y / Y⭐️ 4.7 (61)
$64,553
$256
68%
333$140❌❌❌Y / Y⭐️ 4.5 (54)
$40,808
$201
50%
332$175❌❌✅Y / Y⭐️ 4.7 (139)
$73,391
$209
92%
323$200✅❌❌Y / Y⭐️ 5 (120)
$47,575
$230
54%
322$175❌❌✅Y / Y⭐️ 4.5 (52)
$73,795
$356
53%
323$290✅❌❌Y / Y⭐️ 4.9 (44)
$90,222
$260
94%
336$350✅❌✅Y / Y⭐️ 5 (65)
$45,644
$159
73%
335$299❌❌❌Y / Y⭐️ 5 (12)
$41,231
$129
86%
322$180❌❌✅Y / Y⭐️ 4.3 (33)
$24,807
$67
89%
337$220❌❌✅Y / Y⭐️ 4.1 (17)
$70,858
$242
80%
3228$190❌❌✅Y / Y⭐️ 5 (5)
$64,280
$193
91%
3230$0❌❌✅Y / Y⭐️ 4.8 (10)
$36,197
$115
86%
3231$200✅❌✅Y / Y⭐️ 4.3 (3)
$29,983
$128
64%
3330$150❌❌❌Y / Y⭐️ 5 (1)
$24,709
$157
43%
3230$160✅❌✅Y / Y⭐️ 5 (6)
$38,298
$218
48%
3330$0✅✅❌Y / Y⭐️ 5 (2)
$54,416
$300
47%
332$180✅❌❌Y / Y⭐️ 4.7 (16)
$18,520
$92
55%
3230$798❌❌✅Y / Y⭐️ 5 (4)
$47,187
$171
66%
3230$798❌❌✅Y / Y⭐️ 4 (1)
$37,919
$185
56%
331$0❌❌✅Y / Y⭐️ 4.8 (34)
$34,081
$129
71%
3230$180✅✅❌Y / Y⭐️ 4.7 (8)
$30,452
$160
52%
3230$275✅❌❌Y / Y⭐️ 0 (1)
$61,311
$227
68%
333$300✅✅❌Y / Y⭐️ 5 (3)
$57,989
$244
60%
332$295❌❌✅Y / Y⭐️ 5 (2)
$63,376
$468
37%
3231$150✅✅❌Y / Y⭐️ 5 (4)
$117,402
$617
51%
337$185✅✅❌Y / Y⭐️ 5 (8)
$31,182
$142
60%
3230$150❌❌❌Y / Y⭐️ 4.7 (86)
$47,117
$185
65%
322$150✅✅✅Y / Y⭐️ 2 (1)
$39,714
$126
82%
3331$275❌❌❌Y / Y⭐️ 4.9 (84)
$53,421
$178
82%
3230$0❌❌✅Y / Y⭐️ 5 (16)
$51,179
$152
92%
3231$250❌❌❌Y / Y⭐️ 5 (2)
$57,332
$176
89%
343$400❌❌❌Y / Y⭐️ 4.9 (59)
$44,928
$198
62%
3260$0❌❌✅Y / Y⭐️ 5 (2)
$56,742
$260
52%
322$170❌✅❌Y / Y⭐️ 5 (11)
$19,086
$158
33%
3331$0❌✅❌Y / N⭐️ 0 (0)
$45,737
$142
88%
3330$200✅❌✅Y / Y⭐️ 0 (0)
$44,800
$180
68%
321$419❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

-10.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$16,254-$32,508-$48,762-$65,016-$81,270-$162,540-$487,621
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$519,600$519,600$519,600$519,600$519,600$519,600$519,600
Down Payment$129,900$129,900$129,900$129,900$129,900$129,900$129,900
Property Appreciation$19,485$39,554$60,226$81,517$103,448$223,373$927,006
Total Return$652,730$656,546$660,964$666,001$671,678$710,333$1,088,885

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.29%

Cap Rate

4.24%

Return on Investment

6.08%

property-location

9809 Miss Peach Ave Las Vegas, NV, 89145

3 bed • 2 bath • 9 guests

Est. $3,115/mo

Agent

This property is for sale!

Contact Agent

-32

Airbnb Investor Score

-$16,254

Annual Profit

4.2%

Cap Rate

-10.3%

Cash on Cash

$47,401

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 76% occupancy.Projected nightly rate is $206/night at 63% occupancy.

Top 53% of comparables

Top 36% 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.

$47,190

Avg annual revenue

63%

Avg occupancy rate

$206

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

$50k

$80k

$120k

Sign up to see the data on 40 all comparables

-$16,254

Profit

Revenue

$47,401

Operating Expenses

$19,842

Operating Income

$27,559

Mortgage & Taxes

$43,813

Profit (Cash Flow)

-$16,254

$157,885

Cash Investment

Down Payment

$129,900

Renos & Furnishing

$8,500

Closing Costs

$19,485

Total

$157,885

DSCR Ratio

Weak

0.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.29%

Cap Rate

4.24%

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

$30,826

Deductible property tax

$6,430

Your total deduction

$81,772

Your adjusted annual income

$150,000 - $81,772 = $68,228

Taxes on $68,228 (30%)

$20,468

Your old tax bill

$45,000

Your new tax bill

$20,468

Estimated tax savings

$24,532

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: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -