BNBCalc Short Term Rental Rental Arbitrage Analysis Vía Del Corso, Henderson, NV, 89052

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$50,857

Profit (Cash Flow)

-$61,355

Cash on Cash Return

-693.3%

Annual Revenue

$50,857

AirDNA projects $240/night at 66% occupancy ($57,854). Airbtics projects $236/night at 59% occupancy ($50,856). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,978	$45,988	$70,965	$116,642
Occupancy	44%	59%	74%	85%
Nightly Rate	$175	$206	$252	$361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Paradise in Las Vegas	$49,387	$230	56%	3	2.5	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (101)
1900 SqFt House 25Ft Heatable Pool/Spa- Strip View	$108,904	$360	79%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (141)
Updated 3 Bed Home, minutes to Airport and STRIP	$38,680	$213	48%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Clean, Cozy, Quiet! Close to everything! & garage!	$57,704	$202	73%	3	2.5	3	$219	❌	❌	✅	Y / Y	⭐️ 5 (222)
Clean, Safe, Comfortable + POOL! Near everything!	$64,737	$377	44%	3	3	1	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (46)
Cozy 3 Beds 2.5 Bath Home Near Las Vegas Strip!	$55,429	$180	82%	3	2.5	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (107)
Twin Palms Three Bedroom Henderson Retreat w/Pool	$77,743	$254	82%	3	2.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (136)
MODERN POOL HOUSE - 15min to the strip!	$37,055	$216	44%	3	1.5	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (115)
Bright & Clean Las Vegas House	$41,942	$221	49%	3	2	6	$135	❌	❌	❌	Y / Y	⭐️ 5 (59)
24hr Host - New Renovated House Near Airport U025	$52,408	$200	63%	3	2.5	3	$240	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Nova’s Loft apartments & Studio Fusion 3Bd&2Br	$63,276	$197	83%	3	2	3	$187	❌	❌	✅	Y / Y	⭐️ 5 (15)
_ 15 mins to strip, Nice & Quiet community	$33,142	$133	64%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (116)
Peaceful & Cozy 3 Bed with Hot Tub!	$52,543	$202	69%	3	2	2	$349	❌	✅	❌	Y / Y	⭐️ 5 (79)
💥⭐️Astonishing 3 Story Home⭐️💥 2 Master Bedrooms	$49,675	$243	54%	3	3	3	$215	❌	❌	✅	Y / Y	⭐️ 5 (87)
Beautiful home/WIFI/ King size bed in every room	$35,183	$207	45%	3	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (69)
A Paradise one block from Las Vegas Boulevard.	$104,241	$687	34%	3	2.5	5	$450	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 3 Bed \| 3.5 Bath \| Sparkling Heated Pool	$98,550	$445	59%	3	3.5	2	$349	✅	❌	✅	Y / Y	⭐️ 5 (79)
Beautiful Home-Great Location Sanitized	$52,573	$227	62%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (81)
Great 4 Formula 1! Near STRIP, Central!3 king beds	$46,144	$270	44%	3	2	1	$315	❌	❌	✅	Y / Y	⭐️ 5 (11)
Lovely 3 Bed Henderson Home	$40,564	$187	54%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
LP's Cozy Home \| Las Vegas	$30,194	$92	88%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (44)
8-12 minutes to Airport &strip. Have RV parking .	$42,734	$171	67%	3	2.5	5	$199	❌	❌	❌	Y / Y	⭐️ 5 (87)
Nice/quiet gated community Home. 10 mns from STRIP	$42,766	$205	57%	3	2.5	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely house has RV parking.	$47,180	$172	74%	3	2.5	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (4)
New Modern Henderson Townhouse with a Vegas Vibe	$43,916	$169	71%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
COZY GETAWAY w/Vaulted ceilings -6 miles to strip	$44,107	$136	87%	3	3	20	$160	✅	❌	❌	Y / Y	⭐️ 5 (73)
Perfect Two-Story Las Vegas Home	$75,762	$276	75%	3	2.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (21)
Presley Way Las Vegas Vacation	$41,169	$203	54%	3	2	90	$144	✅	❌	❌	Y / Y	⭐️ 5 (14)
Pet-Friendly Midterm Stay Near the Las Vegas Strip	$28,505	$132	59%	3	2.5	31	$199	❌	❌	✅	Y / Y	⭐️ 5 (6)
Beautiful home!	$45,063	$324	38%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Spacious Vegas townhouse	$44,833	$250	49%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Upscale house at Inspirada 3 Bdrm EV Charger	$25,123	$176	39%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
In Heart of Henderson 6 Beds Pool backyard	$24,888	$200	34%	3	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.7 (3)
Cozy Cul-de-sac Pet friendly, extended stays	$42,033	$132	87%	3	2	31	$150	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Casa de Inspirada w/ 3BDR/2BTH	$76,220	$245	85%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (19)
Cozy 3 bedroom house, only 15 mins from the Strip	$30,567	$96	87%	3	3	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Quaint Family Style Vegas Home	$38,008	$155	67%	3	2.5	30	$200	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

-693.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$61,354	-$122,709	-$184,064	-$245,419	-$306,773	-$613,547	-$1,840,643
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	-$61,354	-$122,709	-$184,064	-$245,419	-$306,773	-$613,547	-$1,840,643

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-693.27%

Payback Period Days

Return on Investment

-693.27%

Vía Del Corso Henderson, Nevada, 89052

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Henderson

Guide

Zoning

Market

Guide

Laws

Market Data

$50,857

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 66% occupancy.Projected nightly rate is $236/night at 59% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$49,414

Avg annual revenue

59%

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

$45k

$75k

$110k

-$61,355

Profit

Revenue

$50,857

Operating Expenses

$18,611

Operating Income

$32,245

Net Effective Rent

$93,600

Profit (Cash Flow)

-$61,355

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-693.27%

Payback Period Days