BNBCalc.com Rental Arbitrage Analysis Report of 1729 Adobe Frost Court, Las Vegas, NV, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

91.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

91.22%

Payback Period Days

400

Return on Investment

91.22%

Annual Revenue

$59,487

AirDNA projects $267/night at 61% occupancy ($59,487).

User selected values for this report: 61% occupancy rate, $267 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,594

Annual Expenses

$19,133

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,056

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$496

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

Property Manager Fee

$0

property-location

1729 Adobe Frost Ct Las Vegas, Nevada, 89183-6860

3 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$59,487

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

91.22%

Payback Period Days

400