BNBCalc Short Term Rental Rental Arbitrage Analysis 3150 S Nellis Blvd, Las Vegas, NV 89121, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,271

Profit (Cash Flow)

$4,946

Cash on Cash Return

63.1%

Annual Revenue

$39,271

AirDNA projects $192/night at 56% occupancy ($39,271).

BNB Calc projects a 56.00000000000001% occupancy rate, $192 rate per night.

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

Return Metrics

63.12% 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)	$4,945	$9,891	$14,837	$19,783	$24,729	$49,458	$148,374
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	$4,945	$9,891	$14,837	$19,783	$24,729	$49,458	$148,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.12%

Payback Period Days

578

Return on Investment

63.12%

3150 S Nellis Blvd Sunrise Manor, Nevada, 89121

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$39,271

Annual Revenue

Projected nightly rate is $192/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,946

Profit

Revenue

$39,271

Operating Expenses

$16,505

Operating Income

$22,766

Net Effective Rent

$17,820

Profit (Cash Flow)

$4,946

$7,835

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,585

Total

$7,835

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.12%

Payback Period Days

578

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -