Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3965 Las Vegas Blvd S

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$26,513

Profit (Cash Flow)

$866

Cash on Cash Return

19.9%

Annual Revenue

$26,513

AirDNA projects $207/night at 54% occupancy ($40,826). Airbtics projects $119/night at 61% occupancy ($26,513). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 61% occupancy rate, $119 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,424$24,962$26,818$37,926
Occupancy58%61%65%67%
Nightly Rate$106$113$117$155

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

19.91% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$866$1,732$2,599$3,465$4,331$8,663$25,990
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$866$1,732$2,599$3,465$4,331$8,663$25,990

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.91%

Payback Period Days

1833

Return on Investment

19.91%

property-location

3965 S Las Vegas Blvd Las Vegas, Nevada, 89119

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$931

Zestimate

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$26,513

Annual Revenue

BNBCalc predicts this property will get $119 per night with 61% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 21% of comparables

Seasonality

Sign up to view the full seasonality chart

$866

Profit

Revenue

$26,513

Operating Expenses

$15,447

Operating Income

$11,066

Net Effective Rent

$10,200

Profit (Cash Flow)

$866

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

19.91%

Payback Period Days

1833