BNBCalc Short Term Rental Rental Arbitrage Analysis 3150 W Twain Ave

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$53,033

Profit (Cash Flow)

$10,139

Cash on Cash Return

153.6%

Annual Revenue

$53,033

AirDNA projects $464/night at 49% occupancy ($83,041). Airbtics projects $264/night at 55% occupancy ($53,033). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 55% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,724	$54,062	$59,519	$71,609
Occupancy	53%	55%	60%	69%
Nightly Rate	$263	$264	$266	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 2BR @Club Wyndham Desert Blue	$45,328	$367	33%	2	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (6)
Wyndham Desert Blue 2 BR Deluxe	$37,785	$257	39%	2	2	3	$99	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$55,830	$263	58%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$55,830	$263	58%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,017	$263	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$61,839	$264	64%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,211	$264	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,211	$264	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$50,245	$264	52%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$61,334	$266	63%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$58,633	$267	60%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$58,717	$263	61%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$53,143	$264	55%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$52,941	$263	55%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Margaritaville Desert Blue \|2BR/2BA King	$68,439	$271	69%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
2Bedroom Condo Desert Blue Resort!	$31,631	$218	38%	2	2	2	$119	✅	✅	❌	Y / N	⭐️ 5 (1)
Desert Blue 2 Bedroom	$37,537	$320	31%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (16)
Spacious 2BR near Vegas Strip!	$58,608	$239	67%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$52,177	$264	54%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,211	$264	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$71,502	$264	74%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (34)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$52,177	$264	54%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,211	$264	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$55,076	$264	57%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$58,414	$266	60%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$58,414	$266	60%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,016	$263	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Fabulous 2 bdrm resort condo	$45,867	$241	52%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
No resort fees 2 bdrm resort	$59,248	$228	71%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (17)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$51,017	$263	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
DeserT Blue 2 Bedroom	$30,635	$310	27%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$54,109	$264	56%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$64,984	$265	67%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Desert Blue 2 Bedroom	$32,903	$364	24%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (9)
2 Bedroom condo in Vegas	$47,104	$242	53%	2	2	2	$119	✅	✅	❌	N / N	⭐️ 5 (1)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$55,829	$263	58%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Desert Blue \| 2BR/2BA King Resort Suite	$56,159	$274	56%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
No resort fee Desert Blue 2 bdrm	$53,538	$276	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wyndham Desert Blue (2 bedroom)	$62,293	$185	92%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (20)
Wyndham Desert Blue (2 bedroom)	$59,908	$186	88%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)

Return Metrics

153.62% 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)	$10,139	$20,278	$30,417	$40,556	$50,695	$101,390	$304,172
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	$10,139	$20,278	$30,417	$40,556	$50,695	$101,390	$304,172

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

153.62%

Payback Period Days

237

Return on Investment

153.62%

3150 W Twain Ave Las Vegas, Nevada, 89103-1914

2 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,468

Zestimate

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$53,033

Annual Revenue

BNBCalc predicts this property will get $264 per night with 55% occupancy, putting it in the top 38% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$52,901

Avg annual revenue

55%

Avg occupancy rate

$264

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

$30k

$45k

$55k

$75k

$10,139

Profit

Revenue

$53,033

Operating Expenses

$18,894

Operating Income

$34,139

Net Effective Rent

$24,000

Profit (Cash Flow)

$10,139

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

153.62%

Payback Period Days

237