BNBCalc Short Term Rental Rental Arbitrage Analysis 1931 Fox Canyon Cir, Las Vegas, NV 89117, USA

4 bed • 4 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$113,759

Profit (Cash Flow)

$29,970

Cash on Cash Return

475.7%

Annual Revenue

$113,759

AirDNA projects $537/night at 58% occupancy ($113,758).

BNB Calc projects a 58% occupancy rate, $537 rate per night.

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

Return Metrics

475.71% 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)	$29,970	$59,940	$89,910	$119,880	$149,851	$299,702	$899,107
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	$29,970	$59,940	$89,910	$119,880	$149,851	$299,702	$899,107

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

475.71%

Payback Period Days

Return on Investment

475.71%

1931 Fox Canyon Cir Las Vegas, Nevada, 89117-1947

4 bed • 4 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$113,759

Annual Revenue

Projected nightly rate is $537/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,970

Profit

Revenue

$113,759

Operating Expenses

$26,189

Operating Income

$87,570

Net Effective Rent

$57,600

Profit (Cash Flow)

$29,970

$6,300

Cash Investment

Renos & Furnishing

$1,400

Setup Costs

$4,900

Total

$6,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

475.71%

Payback Period Days