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

4 bed • 2.5 bath • 8 guests • $2,150

BNB

Calc

Return Metrics

88.8% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

88.8%

Payback Period Days

411

Return on Investment

88.8%

Annual Revenue

$56,591

AirDNA projects $254/night at 61% occupancy ($56,590).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,613

Annual Expenses

$19,357

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,032

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$472

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

271 Cullerton St Enterprise, Nevada, 89148-5155

4 bed • 2.5 bath • 8 guests • $2,150

Annual Revenue

$56,591

Profit (Cash Flow)

$11,434

Payback in 411 days

Cash on Cash Return

88.8%

Annual Revenue

$56,591

AirDNA projects $254/night at 61% occupancy ($56,591)

Occupancy Rate

Avg Daily Rate

Return Metrics

88.8% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

88.8%

Payback Period Days

411