BNBCalc Short Term Rental Rental Arbitrage Analysis 5155 S Torrey Pines Dr, Las Vegas, NV, 89118

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$35,531

Profit (Cash Flow)

-$516

Cash on Cash Return

-7.8%

Annual Revenue

$35,531

AirDNA projects $158/night at 69% occupancy ($39,818). Airbtics projects $152/night at 64% occupancy ($35,530). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,817	$32,221	$49,005	$73,797
Occupancy	53%	65%	77%	88%
Nightly Rate	$110	$131	$167	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
24hr Host - Vaulted Ceiling & Tennis U008	$37,555	$124	74%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (84)
A Home Away from Home-Near the Las Vegas Strip!	$30,332	$86	96%	2	2	2	$115	✅	✅	❌	Y / Y	⭐️ 5 (357)
Fully Renovated Condo with Tennis Court View U012	$46,035	$145	77%	2	2	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (81)
Ferdinand's Las Vegas, NV.	$34,767	$132	71%	2	2	3	$50	✅	❌	❌	Y / Y	⭐️ 5 (38)
Vegas Zen Retreat	$40,782	$116	90%	2	1	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (47)
Fully Reno Condo w/Vaulted Ceiling & Tennis U007	$49,350	$157	78%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (126)
2bed 1000 sf very quiet 4miles to strip	$31,551	$156	53%	2	1	3	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Poolside Elegance Condo\| Refined and elegant	$34,811	$158	56%	2	2	31	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (22)
Entire Condo - Outstanding Location, Comfort&Value	$37,738	$146	69%	2	2	3	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (108)
Cozy Private Home with Pool and Free Heated Spa!	$65,222	$217	80%	2	2	1	$140	✅	✅	❌	Y / Y	⭐️ 5 (710)
5 star two bedroom rental	$36,462	$139	66%	2	1	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (36)
SuperHost 5 Star Service with 2 Bedroom U010	$32,662	$132	64%	2	1	31	$165	❌	✅	❌	Y / Y	⭐️ 4.5 (43)
SuperHost monthly rental with 2 bedrooms U007	$29,114	$114	62%	2	2	30	$450	✅	✅	❌	Y / Y	⭐️ 0 (1)
Stylish Modern Townhouse 10Mins from the LV Strip!	$28,340	$110	64%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (18)
Stylish Townhome w/ Garage close to Strip/Airport	$42,811	$267	41%	2	2.5	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (42)
SuperHost 5 Star Service with 2 Bedrooms U013	$33,672	$130	65%	2	1	31	$165	❌	✅	❌	Y / Y	⭐️ 4.5 (72)
Casita Getaway for 5 & 10 mins - Allegiant	$28,101	$146	50%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
SuperHost 5 Star Service with 2 Bedrooms U009	$30,150	$121	64%	2	1	7	$165	❌	✅	❌	Y / Y	⭐️ 5 (32)
24hr Host - Vaulted Ceilings w/Tennis view U004	$67,506	$212	87%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (104)
Luxury gated private condominium	$34,985	$196	48%	2	2	2	$150	✅	✅	❌	N / Y	⭐️ 4.5 (8)
T-The best place designed to ENJOY!. Best Vacation	$41,332	$194	57%	2	2	7	$145	✅	❌	✅	Y / Y	⭐️ 5 (49)
Waterfront Townhouse w/ Pond & Fire Pit U015	$77,083	$297	70%	2	2	31	$240	❌	❌	❌	Y / Y	⭐️ 5 (23)
SuperHost Monthly Rental with 2 Bedrooms U010	$18,472	$103	49%	2	1	31	$450	✅	✅	❌	Y / Y	⭐️ 5 (4)
VEGAS NITES near Strip & Stadium	$33,346	$220	39%	2	1	31	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
5 Star long-term stay with available storage	$24,139	$81	78%	2	1	31	$240	❌	❌	✅	Y / Y	⭐️ 5 (9)
Stylish 2 Bedroom Condo w beautiful amenities U011	$70,360	$216	89%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
Quiet Modern Home with a pool, 10 min from strip!	$71,179	$219	88%	2	1	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
SuperHost monthly rental with 2 bedrooms U009	$22,506	$103	56%	2	1	30	$450	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wonderful 2 Bedroom Townhouse in Las Vegas U015	$33,665	$126	73%	2	2	31	$375	❌	❌	❌	Y / Y	⭐️ 0 (1)
Raider Themed Suite	$29,373	$107	75%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
104 Newly Remodeled Double Masterbedroom Condo	$11,912	$105	31%	2	2	18	$150	✅	✅	✅	Y / Y	⭐️ 5 (20)
SuperHost 5 Star Service with 2 Bedrooms U013	$21,340	$110	53%	2	1	31	$450	✅	✅	❌	Y / Y	⭐️ 0 (1)
Luxury 2 Bedroom Condo Completely Remodeled W Pool	$35,207	$130	74%	2	2	30	$165	✅	✅	❌	Y / Y	⭐️ 5 (10)
Modern Coastal Elegance	$36,030	$107	92%	2	2	14	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Convenient Family-Friendly Home	$69,585	$388	49%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (45)
Gi 13 Las Vegas	$23,085	$119	53%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Cozy apartment 15 min from strip	$37,485	$133	77%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 3.9 (8)
The Perfect Las Vegas Condo!	$30,236	$102	81%	2	2	30	$0	✅	✅	✅	Y / N	⭐️ 0 (0)

Return Metrics

-7.81% 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)	-$516	-$1,032	-$1,548	-$2,064	-$2,580	-$5,160	-$15,482
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	-$516	-$1,032	-$1,548	-$2,064	-$2,580	-$5,160	-$15,482

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.81%

Payback Period Days

Return on Investment

-7.81%

5155 S Torrey Pines Dr Las Vegas, Nevada, 89118

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$35,531

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 69% occupancy.Projected nightly rate is $152/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$37,001

Avg annual revenue

64%

Avg occupancy rate

$152

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

$30k

$55k

$80k

-$516

Profit

Revenue

$35,531

Operating Expenses

$16,619

Operating Income

$18,912

Net Effective Rent

$19,428

Profit (Cash Flow)

-$516

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-7.81%

Payback Period Days