BNBCalc.com Rental Arbitrage Analysis Report of 3307 Cheltenham St, Las Vegas, NV 89129, USA

3 bed • 1 bath • 7 guests • $0

BNB

Calc

Return Metrics

309.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

309.48%

Payback Period Days

118

Return on Investment

309.48%

Annual Revenue

$77,329

AirDNA projects $316/night at 67% occupancy ($77,329).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,838

Annual Expenses

$22,053

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,204

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$644

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

Property Manager Fee

$0

property-location

3307 Cheltenham St Las Vegas, Nevada, 89129-7225

3 bed • 1 bath • 7 guests • $1,950

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$77,329

Profit (Cash Flow)

$31,877

Payback in 118 days

Cash on Cash Return

309.5%

Annual Revenue

$77,329

AirDNA projects $316/night at 67% occupancy ($77,329).

Occupancy Rate

Avg Daily Rate

Return Metrics

309.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

309.48%

Payback Period Days

118