BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5644 Sartorial St, Las Vegas, NV, 89118

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,835

Profit (Cash Flow)

-$9,197

Cash on Cash Return

-211.4%

Annual Revenue

$32,835

AirDNA projects $120/night at 54% occupancy ($23,667). Airbtics projects $145/night at 62% occupancy ($32,835). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $145 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,293$26,585$64,088$78,248
Occupancy44%62%81%88%
Nightly Rate$104$112$208$233

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy Studio for 2 Near Strip/Raiders's Stadium

No image available

$18,088
$107
44%
111$45✅❌❌N / Y⭐️ 5 (57)
Entire Place | 1-bedroom Suites | Sleep 4

No image available

$29,719
$109
66%
11.51$169❌❌❌Y / Y⭐️ 5 (58)
SuperHost 5 Star Serv Spacious 1 Bedroom U006

No image available

$31,324
$102
73%
112$140❌✅❌Y / Y⭐️ 5 (133)
Chic 1King BR|10mins to strip~Long stays welcome!

No image available

$26,806
$99
69%
111$90❌❌❌Y / Y⭐️ 5 (39)
SuperHost 5 Star Serv Spacious 1 Bedroom U002

No image available

$39,279
$120
82%
112$140❌✅❌Y / Y⭐️ 5 (133)
Entire Condo Master bedroom 5min to LV Vegas Strip

No image available

$23,840
$82
77%
122$29✅❌❌Y / Y⭐️ 5 (34)
estudio privado #1

No image available

$24,540
$78
85%
11.53$45❌❌❌N / Y⭐️ 5 (224)
estudio privado #2.

No image available

$32,808
$113
78%
113$45❌❌❌Y / Y⭐️ 5 (180)
1-Bedroom Private Guest House w/Pool & Hot Tub

No image available

$53,080
$244
59%
112$75✅✅❌N / Y⭐️ 5 (94)
New Fancy Apartment

No image available

$30,927
$89
87%
111$75❌❌❌Y / Y⭐️ 5 (169)
SuperHost 5 Star Serv Spacious 1 Bedroom U014

No image available

$35,688
$110
81%
112$140❌✅❌Y / Y⭐️ 5 (118)
Las Vegas Posh… not 420 (⁎⁍̴̛ᴗ⁍̴̛⁎) Clean & Chill

No image available

$25,250
$111
58%
113$85❌❌✅Y / Y⭐️ 5 (162)
Las Vegas, NV, Tropicana, 1 Bedroom Z #1

No image available

$26,582
$210
30%
111$99✅✅❌Y / Y⭐️ 0 (0)
Las Vegas, NV, Tropicana, 1 Bedroom S #1

No image available

$35,080
$206
42%
111$99✅✅❌Y / Y⭐️ 0 (0)
MI CASITA. Place to rest, clean, silent, cozy

No image available

$23,804
$76
79%
111$96❌✅✅N / Y⭐️ 5 (327)
4.2 Mile to Strip New Pink Lovely Studio Fits 3

No image available

$19,798
$58
89%
112$60❌❌✅N / Y⭐️ 5 (122)
Las Vegas, NV, Tropicana, 1 Bedroom #1

No image available

$26,428
$208
30%
111$99✅✅❌Y / Y⭐️ 0 (0)
Las Vegas - Tropicana Ave 1 Bdrm Villa - 2 beds!

No image available

$29,864
$168
42%
111$99✅✅❌Y / Y⭐️ 0 (1)
Distance home 2

No image available

$38,339
$130
79%
11.51$70❌❌❌Y / Y⭐️ 5 (42)
SuperHost 5 Star Serv Spacious 1 Bedroom U005

No image available

$37,627
$110
88%
112$140❌✅❌Y / Y⭐️ 5 (130)
Dailuaine's Den *RARE Find Book now

No image available

$34,538
$110
84%
114$120✅❌❌Y / Y⭐️ 5 (145)
Loft 215

No image available

$41,118
$116
96%
112$150❌❌❌Y / Y⭐️ 5 (49)
Private Casita / Guess House

No image available

$36,822
$112
87%
111$69❌❌✅N / Y⭐️ 5 (25)
Acogedora y Elegante

No image available

$26,934
$72
97%
111$95❌❌❌Y / Y⭐️ 5 (46)
Spring Valley 1 bedroom Condo

No image available

$21,155
$96
55%
112$125✅✅❌Y / Y⭐️ 5 (38)
Entire 900 sq ft condo is yours!

No image available

$22,686
$109
53%
113$90✅❌❌Y / Y⭐️ 5 (251)
Ponderosa Pines - Las Vegas

No image available

$52,810
$307
47%
112$0✅❌✅Y / Y⭐️ 5 (124)
★ ★NEW LISTING★★ 1 BR/1BA Condo Newly Furnished!!!

No image available

$27,626
$102
74%
1130$150✅✅❌Y / Y⭐️ 4.5 (16)
Charming Studio for 2 Near Strip/Raiders's Stadium

No image available

$14,988
$105
39%
111$0❌❌❌N / Y⭐️ 5 (11)
Serene Vegas Location: 1-BR Fully Furnished.

No image available

$42,618
$212
53%
112$60✅✅❌Y / Y⭐️ 0 (0)
Charming 1BD/1BA Modern Condo close to the Strip

No image available

$36,132
$110
89%
117$120✅✅❌Y / Y⭐️ 5 (51)
City Escape Fully Furnished 1 Bed in Las Vegas

No image available

$44,085
$219
55%
112$0✅✅❌Y / Y⭐️ 0 (1)
1 Bedroom Condo 2 miles to strip 1 block Orleans

No image available

$32,267
$116
76%
111$0✅✅✅Y / Y⭐️ 4.5 (113)
Luxurious Tropicana Condo - 1bed/1bath

No image available

$34,114
$209
44%
112$98✅✅❌Y / Y⭐️ 0 (1)
Luxurious Tropicana Condo - 1bed/1bath

No image available

$37,979
$233
44%
112$98✅✅❌Y / Y⭐️ 0 (0)
Luxurious Tropicana Condo - 1bed/1bath

No image available

$37,817
$232
44%
112$98✅✅❌Y / Y⭐️ 0 (2)
Luxurious Tropicana Condo - 1bed/1bath

No image available

$37,979
$233
44%
112$98✅✅❌Y / Y⭐️ 0 (0)

Return Metrics

-211.42% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,197-$18,394-$27,591-$36,788-$45,985-$91,971-$275,915
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-$9,197-$18,394-$27,591-$36,788-$45,985-$91,971-$275,915

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-211.42%

Payback Period Days

0

Return on Investment

-211.42%

property-location

5644 Sartorial St Las Vegas, Nevada, 89118

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$32,835

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $120/night at 54% occupancy ($23,667.81). Airbtics projects $145/night at 62% occupancy ($32,835).

Top 51% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$31,168

Avg annual revenue

62%

Avg occupancy rate

$145

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

$25k

$40k

$55k

Sign up to see the data on 40 all comparables

-$9,197

Profit

Revenue

$32,835

Operating Expenses

$16,269

Operating Income

$16,567

Net Effective Rent

$25,764

Profit (Cash Flow)

-$9,197

$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

-211.42%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service