BNBCalc Short Term Rental Rental Arbitrage Analysis Ava Ridge Ave, Enterprise, NV, 89141

5 bed • 5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$87,783

Profit (Cash Flow)

$37,983

Cash on Cash Return

284.5%

Annual Revenue

$87,783

AirDNA projects $406/night at 59% occupancy ($87,490). Airbtics projects $340/night at 61% occupancy ($75,751). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $394 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,535	$70,076	$108,328	$164,744
Occupancy	49%	60%	73%	82%
Nightly Rate	$240	$310	$394	$535

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chic Design w/ Gazebo, Spa, Loft + 5 Bedrooms!	$42,786	$167	70%	5	2.5	3	$375	❌	✅	❌	Y / Y	⭐️ 5 (42)
31 Day Rental. 5 Bedrooms. 3 Levels. Sleeps 14	$71,408	$211	89%	5	3	31	$175	❌	❌	✅	Y / Y	⭐️ 5 (66)
❤️Luxury and Spacious 5BR Vegas Vacation Home	$39,448	$132	73%	5	4	2	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
LUXstay - Cozy 5Bed/3Bath Amazing 5* retreat	$41,264	$114	89%	5	3	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (75)
Beautiful Las Vegas home	$85,763	$474	42%	5	3.5	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
5B4.5B,15 min to strip, game room,outdoor dining	$79,003	$414	50%	5	4.5	2	$289	❌	❌	❌	Y / Y	⭐️ 5 (22)
Las Vegas Getaway, 5-bd, 4-br, Pool	$119,973	$526	62%	5	4	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (7)
Luxury Model Home w/Pool Table Lounge Near Strip	$102,008	$435	63%	5	3.5	2	$257	✅	❌	✅	Y / Y	⭐️ 5 (47)
Beautiful custom house 5b/3b * 15 min to Strip	$104,438	$439	65%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
10bd/Luxurious Indoor Pool/Game Room/130”TV Wall	$177,289	$750	64%	5	5	2	$399	✅	❌	✅	Y / Y	⭐️ 5 (72)
Beautiful Cozy Spacious 5 bedroom home	$61,259	$364	44%	5	2.5	1	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Stunning Las Vegas Estate!	$205,562	$956	58%	5	3.5	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (51)
Exclusive LUXstay Style & Cozy 5beds/3baths LOVE	$45,105	$138	74%	5	3	1	$279	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
2023B Brand New HOUSE 5Br 4.5Ba close to strip	$60,700	$303	53%	5	5	1	$240	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Big Cozy Home \|Las Vegas	$41,128	$266	38%	5	2.5	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (40)
Luxury Villa & 2 Casita Pool View Close strip	$186,661	$631	80%	5	4	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Glamorous 5BR home close to airport	$51,643	$170	83%	5	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (52)
13 mins to Strip 5B 3B 2-Story House 7 Bed for 13	$98,552	$292	89%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (72)
2023C Brand New HOUSE 5Ba4Br close to Strip	$63,585	$331	51%	5	4	1	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Beautiful 5 bedroom home 5 miles to strip	$58,414	$287	53%	5	3.5	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (51)
Gorgeous 5B3B house sleeps 12	$72,959	$241	78%	5	3	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (30)
Beautiful 5 Bedrooms house close to strip	$24,883	$305	20%	5	4	1	$299	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
8 miles to Iconic StripKingBedsW/D*Near Airport	$77,474	$392	54%	5	4	4	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Huge Las Vegas Manor close to strip. Pool/ Hot Tub	$79,594	$403	53%	5	4	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (124)
Serene&Chic Brand New 5 BR 8 Beds Near Strip	$49,542	$188	72%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
15 mins to Strip 5BR/4.5BA 4000 sqft ,2 Ensuites	$81,984	$280	80%	5	4.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beautiful 5BR•New Furniture•3000SF•Near Strip	$49,820	$166	82%	5	4.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Spacious Pool & Hot Tub Retreat	$91,539	$374	64%	5	4	2	$249	✅	✅	✅	Y / Y	⭐️ 4.7 (6)
5 Bedroom Luxury Home with Pool/Spa &Entertainment	$71,646	$261	75%	5	3.5	30	$600	✅	✅	❌	Y / Y	⭐️ 5 (10)
Brand New Villa Hotel 5 B.R 6 king Bed(77	$51,856	$322	44%	5	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Brand New Villa Hotel 5B.R 6 king Bed(97)	$50,990	$324	43%	5	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Brand New Villa Hotel 5 B.R 6 king Bed(323)	$57,029	$318	49%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Serene Villa •7 Beds•New Furniture•Near Strip	$56,131	$213	72%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Brand New Villa Hotel 5 B.R 6 king Bed(17)	$61,412	$329	51%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Brand New Villa Hotel 5 B.R 6 king Bed(67)	$53,842	$313	47%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Brand New Villa Hotel 5 B.R 6 king Bed(317)	$59,000	$310	52%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern Cozy Vegas Home-5bd 3ba	$62,107	$239	71%	5	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Relocation Specia\|$ \| 5 Beds 4.5 Bath 3 Garage	$124,001	$616	55%	5	4.5	31	$500	❌	✅	✅	Y / Y	⭐️ 0 (0)
Brand New Villa Hotel 5 B.R 6 king Bed(97)	$48,787	$310	43%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Brand New Villa Hotel 5 B.R 6 king Bed(318)	$55,596	$310	49%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

284.51% 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)	$37,982	$75,965	$113,948	$151,931	$189,914	$379,829	$1,139,489
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	$37,982	$75,965	$113,948	$151,931	$189,914	$379,829	$1,139,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

284.51%

Payback Period Days

128

Return on Investment

284.51%

Ava Ridge Ave Enterprise, Nevada, 89141

5 bed • 5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$87,783

Annual Revenue

BNBCalc predicts this property will get $340 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% 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.

$75,404

Avg annual revenue

61%

Avg occupancy rate

$340

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

$25k

$85k

$145k

$205k

$37,983

Profit

Revenue

$87,783

Operating Expenses

$23,412

Operating Income

$64,371

Net Effective Rent

$26,388

Profit (Cash Flow)

$37,983

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

284.51%

Payback Period Days

128