BNBCalc.com Rental Arbitrage Analysis Report of 6463 Amberleaf Way, Las Vegas, NV 89118, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

195.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

195.31%

Payback Period Days

187

Return on Investment

195.31%

Annual Revenue

$73,757

AirDNA projects $439/night at 46% occupancy ($73,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,799

Annual Expenses

$21,588

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$615

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

Property Manager Fee

$0

property-location

6463 Amberleaf Way Enterprise, Nevada, 89118

4 bed • 3 bath • 8 guests • $2,850

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$73,757

Profit (Cash Flow)

$17,969

Payback in 187 days

Cash on Cash Return

195.3%

Annual Revenue

$73,757

AirDNA projects $439/night at 46% occupancy ($73,757).

Occupancy Rate

Avg Daily Rate

Return Metrics

195.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

195.31%

Payback Period Days

187