BNBCalc Short Term Rental Rental Arbitrage Analysis 3154 Laurel Ave, Henderson, NV 89014, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$84,948

Profit (Cash Flow)

$15,701

Cash on Cash Return

109.4%

Annual Revenue

$84,948

AirDNA projects $401/night at 58% occupancy ($84,948).

BNB Calc projects a 57.99999999999999% occupancy rate, $401 rate per night.

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

Return Metrics

109.41% 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)	$15,700	$31,401	$47,101	$62,802	$78,503	$157,006	$471,018
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	$15,700	$31,401	$47,101	$62,802	$78,503	$157,006	$471,018

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.41%

Payback Period Days

333

Return on Investment

109.41%

3154 Laurel Ave Henderson, Nevada, 89014-3138

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Henderson

Guide

Zoning

Market

Guide

Laws

Market Data

$84,948

Annual Revenue

Projected nightly rate is $401/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,701

Profit

Revenue

$84,948

Operating Expenses

$27,248

Operating Income

$57,701

Net Effective Rent

$42,000

Profit (Cash Flow)

$15,701

$14,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,600

Total

$14,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

109.41%

Payback Period Days

333