BNBCalc Short Term Rental Rental Arbitrage Analysis 3140 St Rose Pkwy, Henderson, NV

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$66,412

Profit (Cash Flow)

$21,887

Cash on Cash Return

254.5%

Annual Revenue

$66,412

AirDNA projects $106/night at 83% occupancy ($32,134). Airbtics projects $187/night at 64% occupancy ($43,712). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,424	$44,622	$69,519	$100,150
Occupancy	45%	61%	87%	98%
Nightly Rate	$136	$191	$209	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Loft Guesthouse with Gated Parking!	$35,663	$116	84%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (132)
The Nova Cozy Studio Room	$23,203	$96	63%	1	1	3	$70	❌	❌	✅	N / Y	⭐️ 5 (245)
NEW Luxury Modern Condo \ >Great Location<	$27,731	$153	46%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
The Nova loft apartment 1bedroom & 1 bathroom	$30,184	$132	59%	1	1	3	$127	❌	❌	✅	Y / Y	⭐️ 5 (53)
Nevada Ranch Honey Suckle Upscale Getaway	$19,363	$113	45%	1	1	2	$125	✅	✅	✅	Y / N	⭐️ 0 (1)
Perfect Getaway Special in Vegas	$66,998	$185	95%	1	1	3	$81	✅	❌	❌	Y / N	⭐️ 0 (0)
LV Luxury Condo @ GRANDVIEW & SISTER PROPERTIES!	$42,971	$340	32%	1	1.5	3	$75	✅	✅	❌	Y / Y	⭐️ 0 (0)
Family Friendly, Luxury Resort in Las Vegas	$101,320	$263	98%	1	1	7	$198	✅	✅	❌	Y / Y	⭐️ 5 (3)
Cozy, Cottage-Like Unit	$39,786	$124	85%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (145)
Spacious, Cottage-Like Unit	$40,411	$128	84%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (141)
Lovely suite located in Las Vegas	$68,867	$192	98%	1	1.5	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
LAS VEGAS IS BACK IN FULL SWING !!!!! Book Now	$75,231	$193	98%	1	1	4	$165	✅	✅	❌	Y / Y	⭐️ 0 (2)
Best Deal in Vegas: Family-Friendly, Luxury Resort	$90,430	$255	89%	1	1	7	$198	✅	✅	❌	Y / Y	⭐️ 5 (3)
High Rise w/Mntn View 2/1bth - 10 mins to Strip	$97,433	$260	97%	1	1	3	$150	✅	✅	❌	Y / N	⭐️ 0 (0)
Modern Condo Minutes From Strip With Amenities	$36,787	$138	70%	1	1	2	$89	✅	✅	❌	Y / Y	⭐️ 4.5 (148)
Paradise in Las Vegas (near to the airport)	$20,177	$72	74%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (432)
1 BR Resort at the Grandview	$53,264	$147	99%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Beautiful Resort in Las Vegas Blvd	$64,891	$197	90%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
1 bedroom condo on Strip,near convention center	$55,928	$413	37%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Private & Comfy Suite 8 mins from Airport	$25,364	$75	92%	1	1	3	$25	❌	❌	❌	N / Y	⭐️ 5 (145)
1 bedroom Las Vegas Blvd - Resort	$31,843	$225	38%	1	1	1	$55	✅	✅	❌	Y / Y	⭐️ 0 (2)
Las Vegas, NV, Blvd, 1 Bedroom #1	$35,998	$192	47%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (1)
Las Vegas, NV, Blvd, 1 Bedroom #2	$38,922	$209	47%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Las Vegas, NV, Blvd, 1 Bedroom LD #1	$43,771	$197	57%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (1)
Las Vegas, NV, Blvd, 1 Bedroom L #1	$42,519	$191	57%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Cancun Resort- S. Las Vegas Blvd. GREAT POOL	$26,682	$243	30%	1	1	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Luxury Apartment with Las Vegas Blvd Views	$56,313	$157	98%	1	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Comfortable condo on the strip	$24,551	$172	39%	1	1	3	$0	✅	✅	✅	Y / N	⭐️ 4.5 (2)
1BR Suite with Luxurious Amenities	$25,339	$203	33%	1	1	2	$60	✅	✅	❌	Y / Y	⭐️ 0 (2)
Luxury condo on the strip!	$39,948	$188	53%	1	1.5	3	$100	✅	✅	❌	Y / Y	⭐️ 0 (1)
Cozy 1 bed casita near strip! Bring your pets!	$39,500	$118	87%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (140)
Honeysuckle Mountain View	$15,364	$129	30%	1	1	3	$125	✅	✅	❌	Y / N	⭐️ 0 (1)
1 Acre Desert Property- Strip & Mountain View	$38,155	$142	69%	1	1	2	$100	✅	❌	❌	N / Y	⭐️ 5 (191)
Las Vegas, NV, Blvd, 1 Bedroom SN #1	$47,818	$191	65%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (1)
Las Vegas, NV, Blvd, 1 Bedroom Z #1	$39,001	$210	46%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (2)
Las Vegas, NV, Blvd, 1 Bedroom S #1	$47,602	$191	65%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cancun Resort Las Vegas- 1 bdrm CES	$51,090	$297	47%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Las Vegas Blvd Condo - 1bed/1bath	$41,629	$202	55%	1	1	2	$98	✅	✅	❌	Y / Y	⭐️ 0 (1)
Cancun Resort Las Vegas- 1 bedroom sleeps 4	$22,018	$159	37%	1	1	2	$49	✅	❌	❌	Y / Y	⭐️ 5 (36)

Return Metrics

254.49% 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)	$21,886	$43,773	$65,660	$87,546	$109,433	$218,867	$656,601
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	$21,886	$43,773	$65,660	$87,546	$109,433	$218,867	$656,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

254.49%

Payback Period Days

143

Return on Investment

254.49%

3140 St Rose Pkwy Henderson, Nevada, 89052

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Henderson

Guide

Zoning

Market

Guide

Laws

Market Data

$66,412

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $106/night at 83% occupancy.Projected nightly rate is $187/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$43,891

Avg annual revenue

64%

Avg occupancy rate

$187

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$70k

$100k

$21,887

Profit

Revenue

$66,412

Operating Expenses

$20,634

Operating Income

$45,779

Net Effective Rent

$23,892

Profit (Cash Flow)

$21,887

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

254.49%

Payback Period Days

143