BNBCalc.com Rental Arbitrage Analysis Report of 271 Cullerton St, Las Vegas, NV 89148, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

152.77% 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

152.77%

Payback Period Days

239

Return on Investment

152.77%

Annual Revenue

$56,368

AirDNA projects $253/night at 61% occupancy ($56,368).

User selected values for this report: 61% occupancy rate, $253 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,561

Annual Expenses

$18,728

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,030

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

property-location

271 Cullerton St Enterprise, Nevada, 89148-5155

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$56,368

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

152.77%

Payback Period Days

239