BNBCalc Short Term Rental Rental Arbitrage Analysis 650 S Town Center Dr, Las Vegas, NV, 89144

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,842

Profit (Cash Flow)

$5,377

Cash on Cash Return

81.5%

Annual Revenue

$50,842

AirDNA projects $158/night at 77% occupancy ($44,435). Airbtics projects $151/night at 72% occupancy ($39,709). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 80% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,047	$41,961	$53,152	$70,824
Occupancy	67%	73%	80%	89%
Nightly Rate	$124	$152	$174	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Peccole Ranch 2bed 2bath	$52,993	$157	91%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (69)
Cozy Poolside Abode	$53,220	$155	89%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.5 (84)
Modern & Cozy 2 BR/2 Bath Near Red Rock	$44,943	$149	81%	2	2	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (40)
Private 2 bedroom 2 bath condo	$42,921	$142	80%	2	2	1	$79	✅	✅	❌	Y / Y	⭐️ 5 (94)
Pleasant and relaxing house in Las Vegas	$71,192	$224	81%	2	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (118)
My Home is your Home ...!!! Welcome to Las Vegas..	$49,890	$150	90%	2	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (78)
Cute Las Vegas Condo near Red Rock Casino	$46,964	$189	65%	2	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cute Condo near Red Rock Casino	$43,659	$176	61%	2	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (42)
Charming 2BR/2BA Condo. 15-20 Mins From Strip.	$44,393	$174	69%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (91)
Amazing 2 BDR /2BTH Desert Oasis	$54,777	$159	91%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 5 (147)
2 BDR/2BTH Desert Gem	$43,477	$156	70%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.5 (124)
The Coyote’s Den	$47,582	$158	80%	2	2	1	$110	✅	✅	✅	Y / Y	⭐️ 5 (54)
The Tumbleweed Escape	$45,871	$157	76%	2	2	1	$110	✅	✅	✅	Y / Y	⭐️ 4.5 (56)
Cozy 2BR/ 2BTH condo minutes from the Strip!	$54,762	$170	85%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (155)
2 Bedroom 2 Bathroom Condo Unit with Free Parking!	$27,637	$87	80%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Hidden Jewel Near Summerlin	$83,366	$316	70%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (31)
Las Vegas 2 Bedroom and 2 Bathroom Residence	$26,698	$93	69%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (266)
Downtown Summerlin Home	$50,207	$183	73%	2	2	31	$250	✅	✅	❌	Y / Y	⭐️ 5 (16)
Private Home Oasis in Vegas w Pool and Games	$37,662	$210	49%	2	1.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Upscale 2-Bedroom Condo w Pool!	$33,193	$187	46%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
Executive Summerlin Residence	$34,257	$130	72%	2	2	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (12)
Beautiful 2BD/2.5Bath near Summerlin.	$26,025	$105	67%	2	2.5	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (33)
2bd/2ba Modern Desert home	$38,664	$139	76%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Modern 2bed/2ba Desert Breeze	$38,731	$143	74%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (32)
Your happy place/ Amazing Aparment/ Pool & Jacuzzi	$41,417	$164	69%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Summerlindito: A Safe & Unique Getaway Summerlin	$46,490	$146	87%	2	2	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lovely 2-bedroom with pool - 15mins from LV Strip	$31,412	$127	65%	2	2	14	$145	✅	✅	❌	Y / Y	⭐️ 4 (9)
Summerlin Gated Community Condo	$22,071	$90	67%	2	2	31	$200	✅	❌	❌	Y / Y	⭐️ 0 (1)
TPC Las Vegas Luxury Golf Condo M$ Views Book Now!	$28,402	$97	80%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (13)
Beautiful Summerlin Condominium	$28,093	$101	76%	2	2	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (11)
Chic Condo near RedRock Casino	$32,677	$186	48%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
HOME AWAY FROM HOME	$29,573	$101	80%	2	2	30	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Plush condominium near Red Rock.	$19,127	$78	67%	2	2	30	$79	✅	✅	❌	Y / Y	⭐️ 4.5 (67)
Great Location, very quiet and private.	$26,518	$105	69%	2	2	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (7)
Beautiful quiet peaceful remodeled clean home	$27,596	$116	65%	2	2	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (17)
Checkmate/ Pool / Gym & BBQ Grill	$40,537	$156	71%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
Gorgeous centrally located 2 bedroom condo!	$70,992	$207	93%	2	2	1	$110	✅	✅	✅	Y / Y	⭐️ 5 (120)
25% Off Special - Classy 2 Bedroom Condo!	$45,384	$143	86%	2	2	40	$150	❌	❌	✅	Y / Y	⭐️ 5 (45)
Stylist House 4 bedroom in Desert Shores	$57,918	$211	75%	2	2.5	31	$500	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

81.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,376	$10,753	$16,129	$21,506	$26,882	$53,765	$161,295
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	$5,376	$10,753	$16,129	$21,506	$26,882	$53,765	$161,295

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.46%

Payback Period Days

448

Return on Investment

81.46%

650 S Town Center Dr Las Vegas, Nevada, 89144

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$50,842

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 77% occupancy.Projected nightly rate is $151/night at 72% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$41,369

Avg annual revenue

72%

Avg occupancy rate

$151

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

$35k

$60k

$85k

$5,377

Profit

Revenue

$50,842

Operating Expenses

$18,609

Operating Income

$32,233

Net Effective Rent

$26,856

Profit (Cash Flow)

$5,377

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

81.46%

Payback Period Days

448