BNBCalc Short Term Rental Rental Arbitrage Analysis 2247 Marlboro Drive, Henderson, NV 89014, USA

4 bed • 3 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$78,400

Profit (Cash Flow)

$10,068

Cash on Cash Return

68.3%

Annual Revenue

$78,400

AirDNA projects $405/night at 53% occupancy ($78,399).

BNB Calc projects a 53% occupancy rate, $405 rate per night.

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

Return Metrics

68.27% 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)	$10,067	$20,135	$30,203	$40,270	$50,338	$100,676	$302,030
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	$10,067	$20,135	$30,203	$40,270	$50,338	$100,676	$302,030

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.27%

Payback Period Days

534

Return on Investment

68.27%

2247 Marlboro Drive Henderson, Nevada, 89014-3771

4 bed • 3 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Henderson

Guide

Zoning

Market

Guide

Laws

Market Data

$78,400

Annual Revenue

Projected nightly rate is $405/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,068

Profit

Revenue

$78,400

Operating Expenses

$21,592

Operating Income

$56,808

Net Effective Rent

$46,740

Profit (Cash Flow)

$10,068

$14,745

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,995

Total

$14,745

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.27%

Payback Period Days

534