BNBCalc Short Term Rental Rental Arbitrage Analysis 10579 Moss Lake St, Las Vegas, NV, 89179

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$61,492

Profit (Cash Flow)

$11,498

Cash on Cash Return

106.0%

Annual Revenue

$61,492

AirDNA projects $270/night at 50% occupancy ($49,307). Airbtics projects $276/night at 61% occupancy ($61,492). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,746	$61,260	$79,531	$109,158
Occupancy	54%	61%	67%	77%
Nightly Rate	$208	$263	$311	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vegas Desert Hideaway	$70,836	$352	54%	4	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (31)
Dual master home minutes to airport/strip/stadium	$45,954	$311	38%	4	3.5	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (51)
Luxurious 4BR Home near Las Vegas Strip	$47,925	$303	41%	4	3.5	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (50)
Elegant New Home 4 Br w 2 master	$31,987	$214	36%	4	2.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (52)
Dream street LV	$44,147	$221	49%	4	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (52)
Lovely Home. Great location!	$53,520	$252	56%	4	2.5	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (88)
Villa with amazing pool and spa	$157,340	$754	56%	4	2.5	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (66)
Beautiful quiet 4 Bedroom home	$46,100	$180	67%	4	3	2	$280	❌	❌	❌	Y / Y	⭐️ 5 (136)
Peaceful + Pristine 4 bedroom house. 15 -> strip	$23,619	$174	32%	4	2.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (64)
4 beds 3 baths Brand New Constructed Home!	$40,941	$138	75%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (130)
Charming & Modern 4 BD 3 BR New Home Near Strip	$60,457	$240	67%	4	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (97)
2020 luxury home with 3952 SF of living space	$88,074	$424	56%	4	3.5	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (24)
2 Story Gorgeous home, close to Strip/Airport	$42,131	$114	97%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (159)
Las Vegas house, Strip, 2 x garage, EV 40A Charger	$40,465	$194	54%	4	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (182)
Inviting! 4B 3B ~ EV L2 Charger @ Home Poker!	$58,473	$234	64%	4	3	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (202)
Delightful spacious home, professionally cleaned	$54,402	$181	76%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (280)
Lovely Spacious 1-story home, near Downtown	$64,182	$277	60%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
10 Mins to Strip Family-Friendly 4B/3B Two Story	$44,536	$191	60%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (24)
No Svc Fee! Near Strip, Airprt & Allegiant Stadium	$91,897	$312	78%	4	3	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (124)
The Ultimate Experience w/ Warm Jacuzzi Escape	$50,846	$235	55%	4	2.5	3	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (71)
Comfortable house, quiet and safe neighborhood	$22,891	$153	36%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (47)
Convenient and Large Vegas Home w/ TIKI touches	$56,169	$263	54%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (48)
Luxurious Vegas Digs with hot tub!	$71,066	$280	64%	4	2.5	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (29)
Desert Dreamin' \| Sleeps 8 \| Strip Just 8 Mi Away	$83,695	$335	66%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (36)
What happens in VEGAS, starts with your stay HERE!	$66,889	$269	67%	4	2.5	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (107)
4 bdrm and hot tub minutes from the strip	$72,243	$309	62%	4	2.5	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (604)
Large Vacation home close to the Las Vegas Strip!	$58,413	$203	77%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (312)
Luxury Oasis - Heated Pool - 10 mins From Strip!	$153,956	$443	92%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (58)
A Treat for You and Your Kids	$87,329	$326	70%	4	2.5	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (163)
Modern, newly remodeled 4 bedroom South LV 30+ Day	$86,262	$368	63%	4	4.5	7	$395	✅	✅	❌	Y / Y	⭐️ 5 (17)
Stunning Home w Backyard Oasis	$150,354	$449	89%	4	2.5	3	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
King bed in Master Suite!	$44,072	$240	46%	4	2.5	4	$235	❌	❌	✅	Y / Y	⭐️ 5 (57)
Spacious &Cheerful 4-Bedrooms indoor w/fireplace	$74,545	$307	63%	4	2.5	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (28)
Southwest Brand New Villa Close to Everything	$53,525	$280	51%	4	3	3	$210	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Vegas Brand New Upgraded 4-Bed Home,Close to Strip	$62,672	$248	65%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Spacious 4BR 2423sqft LV Home	$47,797	$206	57%	4	3	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (25)
-New Winter discounts-Work & Relax 4BR 3BA	$88,666	$321	75%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (33)
Casa Nomade - New Modern Boho Home	$64,060	$290	58%	4	2.5	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (38)
4 Bedroom 3.5 Ba Gated Southwest Las Vegas Estate	$58,294	$209	75%	4	3.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (38)
Great 4 Bedroom House Near the Strip 8 Miles	$40,578	$263	41%	4	2.5	31	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (117)

Return Metrics

105.97% 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)	$11,498	$22,996	$34,495	$45,993	$57,492	$114,984	$344,953
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	$11,498	$22,996	$34,495	$45,993	$57,492	$114,984	$344,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

105.97%

Payback Period Days

344

Return on Investment

105.97%

10579 Moss Lake St Las Vegas, Nevada, 89179

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$61,492

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $270/night at 50% occupancy.Projected nightly rate is $276/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$65,032

Avg annual revenue

61%

Avg occupancy rate

$276

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

$20k

$65k

$110k

$160k

$11,498

Profit

Revenue

$61,492

Operating Expenses

$19,994

Operating Income

$41,498

Net Effective Rent

$30,000

Profit (Cash Flow)

$11,498

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

105.97%

Payback Period Days

344