BNBCalc Short Term Rental Rental Arbitrage Analysis 3825 Craig Crossing Dr, North Las Vegas, NV, 89032

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$36,093

Profit (Cash Flow)

-$2,199

Cash on Cash Return

-33.3%

Annual Revenue

$36,093

AirDNA projects $255/night at 71% occupancy ($66,127). Airbtics projects $162/night at 61% occupancy ($36,093). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,218	$36,419	$60,446	$83,810
Occupancy	41%	65%	83%	88%
Nightly Rate	$102	$148	$192	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxing Vegas Retreat	$53,787	$204	70%	2	2	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (37)
The coolest home away from home!	$37,634	$203	50%	2	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
2 bedroom 2 bath condo in quiet area.	$21,668	$185	32%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Cheerful Savvy 2-Bedroom Home with Backyard	$45,311	$133	91%	2	2	1	$185	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Charming Two Bedroom, Sleeps 6! Close To Strip!	$34,630	$100	84%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Cozy King with Ensuite and Hot Tub	$48,425	$205	62%	2	1	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (23)
NW Las Vegas Family Retreat Home - Opt Heated Pool	$72,159	$215	89%	2	3	1	$99	✅	❌	✅	Y / Y	⭐️ 0 (1)
2BD Vincy House with heated pool in North Vegas	$43,032	$256	41%	2	1.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (28)
Charming Escape	$19,648	$158	32%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (99)
Luxurious Condo	$38,455	$111	91%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (83)
Large Suite in NW Las Vegas, NV	$16,094	$48	87%	2	1	2	$55	❌	❌	❌	N / Y	⭐️ 4.8 (88)
Dream home away from home	$42,807	$172	68%	2	2.5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (55)
Friendly Casa- 15min to Strip-DT-Airport	$35,400	$124	78%	2	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Chic 2-Bed Oasis! Minutes From Strip!	$30,948	$90	83%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Paradise Las Vegas	$14,187	$102	38%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (19)
Seasonal Pool & Spa: Las Vegas Pad, 11 Mi to Strip	$95,761	$250	100%	2	2	30	$129	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
2BD/2 Luxuries King/Cozy Townhouse/4 miles STRIP	$27,168	$172	41%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
Lrg 2 bedroom entire home w/desert style backyard.	$40,400	$133	80%	2	1.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (72)
Savvy-House with Plunge Pool	$62,483	$194	88%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Long term rental/ Entire home w/private pool	$24,047	$146	45%	2	2	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (51)
Main St & Fremont Hippie RV aka The Rolling Jay	$15,781	$98	44%	2	1	3	$0	❌	❌	✅	N / N	⭐️ 0 (2)
Cheerful 2-bedroom home in safe community	$60,268	$186	85%	2	2	2	$160	❌	❌	❌	Y / N	⭐️ 4.9 (26)
Gorgeous Two Bedroom! Close to Strip!	$27,828	$80	80%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
15 Mins To Fremont New Apt With LED Vanity Mirrors	$29,149	$181	44%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Gorgeous Two Bedroom, Sleeps 6! Close to Strip!	$25,825	$98	72%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (8)
BEAUTIFUL HOUSE CENTRALLY LOCATED	$27,896	$103	74%	2	2	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (51)
Chic 2-Bed Oasis, Sleeps 6! Minutes From Strip!	$31,260	$117	73%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Sin City Farmhouse	$32,105	$129	68%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (36)
Road Trip Haven! Mins to RedRedCyn/NV 95/LVStrip	$27,478	$192	37%	2	1	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (321)
Cute&Cozy2BR/1.5BAHome-ShortDrivetoStrip+DT+LVCC!	$25,494	$109	55%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (4)
Delightful 2bed/2bath w/Amenities	$27,070	$86	86%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
RV Las Vegas	$10,952	$88	34%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (7)
Inquisition inn	$82,830	$492	46%	2	1	1	$350	❌	❌	✅	Y / Y	⭐️ 1 (1)
Ready for your stay, fun on your doorstep.	$41,967	$182	63%	2	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (8)
Contemporary Vegas Townhome w/ Community Pool	$46,116	$150	84%	2	2.5	31	$207	✅	✅	✅	Y / Y	⭐️ 0 (1)
Gated 2bd condo with an attached garage!	$18,973	$96	54%	2	2	31	$175	❌	❌	✅	Y / Y	⭐️ 0 (0)
Comfy guest house !	$36,905	$263	32%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-33.31% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,198	-$4,397	-$6,596	-$8,794	-$10,993	-$21,987	-$65,961
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	-$2,198	-$4,397	-$6,596	-$8,794	-$10,993	-$21,987	-$65,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.31%

Payback Period Days

Return on Investment

-33.31%

3825 Craig Crossing Dr North Las Vegas, Nevada, 89032

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

North Las Vegas

Guide

Zoning

Guide

Laws

$36,093

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $255/night at 71% occupancy ($66,127.42). Airbtics projects $162/night at 61% occupancy ($36,093).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$35,377

Avg annual revenue

61%

Avg occupancy rate

$162

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

$10k

$40k

$65k

$95k

-$2,199

Profit

Revenue

$36,093

Operating Expenses

$16,692

Operating Income

$19,401

Net Effective Rent

$21,600

Profit (Cash Flow)

-$2,199

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.31%

Payback Period Days