BNBCalc Short Term Rental Rental Arbitrage Analysis Texas Lilac Ave, Enterprise, NV, 89139

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$72,932

Profit (Cash Flow)

$16,711

Cash on Cash Return

188.8%

Annual Revenue

$72,932

AirDNA projects $275/night at 60% occupancy ($60,265). Airbtics projects $236/night at 67% occupancy ($57,752). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,728	$53,415	$75,962	$106,685
Occupancy	61%	68%	78%	87%
Nightly Rate	$170	$209	$256	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Refuge \| 5 minutes to South Point Casino	$43,526	$162	71%	3	2.5	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (33)
Beautiful Modern Vegas Built 2022, 10 min to Strip	$53,099	$186	78%	3	2.5	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
A Perfect Las Vegas Getaway Beautiful & Brand New!	$48,014	$188	68%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
Desert Oasis - Minutes From The Strip!	$45,014	$182	66%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (77)
Cozy 3 Bedroom Home- next to all the action!	$37,078	$171	57%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (90)
Cozy Las Vegas Home, 7 miles from strip!	$53,571	$167	86%	3	3.5	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (271)
3BR King Suite/Near Strip/Wi-Fi	$50,894	$166	79%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Comfy house w/swim spa hottub	$90,855	$328	75%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (38)
3B3B New 2-Story home 15 Minutes to the Strip!	$44,136	$128	90%	3	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Sunset Pass Retreat Fabulous Las Vegas Strip	$57,314	$245	56%	3	2.5	4	$229	❌	❌	❌	Y / Y	⭐️ 5 (104)
Best location 3 bd/2.5 bth close to strip&stadium	$96,258	$263	100%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Playful decor, Pool/Spa 3 Bedroom	$81,308	$320	69%	3	2	2	$165	❌	❌	✅	N / N	⭐️ 5 (4)
Luxury Home located near the Strip and Airport	$38,518	$158	63%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (27)
Quiet Family Home In Las Vegas	$29,114	$216	35%	3	2.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (67)
Beautiful 3bdrm w Pool/Spa	$70,760	$218	86%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (5)
Luxury Three-Bedroom Condo on Las Vegas Boulevard!	$57,305	$307	51%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Las Vegas, NV, Blvd, 3 Bedroom #1	$67,540	$259	66%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (10)
Las Vegas, NV, Blvd, 3 Bedroom Z #1	$67,477	$254	67%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Las Vegas, NV, Blvd, 3 Bedroom Z #3	$67,939	$255	67%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Las Vegas, NV, Blvd, 3 Bedroom Z #2	$67,752	$256	67%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (1)
South Breeze	$43,699	$147	80%	3	2.5	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Las Vegas 3 Bed/2Bath Condo! ~Lazy River~Shuttle	$59,830	$205	70%	3	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (23)
Spacious Fam-Friendly 3br W/King Suite near Strip!	$53,791	$155	87%	3	2.5	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (91)
Pet-friendly: 3BR, 2.5BA, Garage	$60,311	$265	61%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Meditation Retreat ॐ POOL	$21,253	$99	48%	3	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (192)
Upscale home away from home	$60,504	$234	68%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (52)
Lazy River! Luxury 3 Bdrm Villa Free Shuttle Strip	$67,958	$193	93%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (2)
8-12 minutes to Airport &strip. Have RV parking .	$47,462	$170	75%	3	2.5	5	$199	❌	❌	❌	Y / Y	⭐️ 5 (87)
Lovely house has RV parking.	$49,005	$172	77%	3	2.5	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury•3Bdr•5Beds•NEW home NEW furniture	$44,272	$192	63%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (16)
1,2&3 bedroom condo sleeps 4-8 ppl - Las Vegas nv	$16,467	$285	15%	3	1	1	$135	✅	✅	❌	Y / Y	⭐️ 0 (2)
Charming 3BR in Nevada close to any Attractions!	$48,335	$213	62%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Spacious New Home for Perfect Getaway near Strip	$147,321	$811	49%	3	3	5	$258	✅	❌	❌	Y / Y	⭐️ 5 (10)
Gorgeous house, POOL/SPA huge backyard	$62,256	$486	35%	3	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (11)
• Dreamer’s Paradise • Modern Contemporary Retreat	$43,804	$176	68%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern 3-Bedroom Townhouse w/ garage parking	$42,090	$115	100%	3	2.5	28	$173	❌	❌	✅	Y / Y	⭐️ 5 (5)
Desert Flower \| 5 minutes to South Point Casino	$57,389	$224	70%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
3 Bedroom with Hot Tub & Sauna	$60,823	$256	63%	3	1.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (4)
Fresh and Delightful 3b3ba Home!	$54,813	$192	78%	3	2.5	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
31 day - 3 bd Ranch home on 1/2 an acre w/ a pool.	$47,127	$444	29%	3	3	31	$299	✅	❌	✅	Y / Y	⭐️ 5 (37)

Return Metrics

188.82% 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)	$16,710	$33,421	$50,132	$66,843	$83,553	$167,107	$501,323
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	$16,710	$33,421	$50,132	$66,843	$83,553	$167,107	$501,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

188.82%

Payback Period Days

193

Return on Investment

188.82%

Texas Lilac Ave Enterprise, Nevada, 89139

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$72,932

Annual Revenue

BNBCalc predicts this property will get $236 per night with 67% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$56,399

Avg annual revenue

67%

Avg occupancy rate

$236

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

$60k

$100k

$150k

$16,711

Profit

Revenue

$72,932

Operating Expenses

$21,481

Operating Income

$51,451

Net Effective Rent

$34,740

Profit (Cash Flow)

$16,711

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

188.82%

Payback Period Days

193