BNBCalc.com Rental Arbitrage Analysis Report of 5060 W Hacienda Ave, Las Vegas, NV 89118, USA

1 bed • 1 bath • 2 guests • $1,203

BNB

Calc

Return Metrics

-53.07% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-53.07%

Payback Period Days

0

Return on Investment

-53.07%

Annual Revenue

$26,999

AirDNA projects $154/night at 48% occupancy ($26,998).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,292

Annual Expenses

$15,510

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$785

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$225

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

Property Manager Fee

$0

5060 W Hacienda Ave Spring Valley, Nevada, 89118

1 bed • 1 bath • 2 guests • $1,203

Annual Revenue

$26,999

Profit (Cash Flow)

-$2,947

No payback period

Cash on Cash Return

-53.1%

Annual Revenue

$26,999

AirDNA projects $154/night at 48% occupancy ($26,999)

Occupancy Rate

Avg Daily Rate

Return Metrics

-53.07% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-53.07%

Payback Period Days

0