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

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$74,444

Profit (Cash Flow)

$26,018

Cash on Cash Return

302.5%

Annual Revenue

$74,444

AirDNA projects $298/night at 72% occupancy ($78,366). Airbtics projects $202/night at 71% occupancy ($52,383). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, $237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,672	$56,178	$77,063	$94,398
Occupancy	54%	76%	86%	96%
Nightly Rate	$160	$195	$237	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Tranquil Cactus Retreat	$48,494	$157	81%	3	2	7	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (69)
Unique Luxury House with Pool	$86,396	$425	52%	3	2	3	$290	✅	❌	❌	Y / Y	⭐️ 5 (45)
home away from home	$61,779	$222	75%	3	2.5	3	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Las Vegas House 3bd Cozy West Side Red Rock Casino	$39,688	$203	48%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (139)
Newly Remodeled Pool House Near Summerlin/Red Rock	$88,520	$246	96%	3	2.5	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (17)
Have a blast in Las Vegas, WiFi, 2 KG Bed, Dogs	$110,941	$333	89%	3	2.5	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (114)
Casa De Sol	$49,369	$271	48%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
One Story LuXury Home	$82,618	$237	92%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (135)
Pool House Newly Remodeled Near DT Summerlin/Golf	$89,581	$249	96%	3	2.5	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (41)
Single story Las Vegas House, 2 Full bathroom,Pets	$52,178	$228	60%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
3B2.5B Two Story House\|15 Min to Strip\|For Groups🏠	$39,307	$134	78%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (304)
LV Villa	$64,364	$190	91%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (42)
Fragrant Finnish Sauna & Cozy Pool with French 3br	$80,460	$258	83%	3	2.5	2	$189	✅	❌	✅	Y / Y	⭐️ 5 (48)
Big Pool 3bdr house Near LV Strip Remodeled Pets	$53,334	$212	64%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (211)
3B 3B Pool house with themed room w/ fast Wi-Fi	$70,143	$195	98%	3	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (101)
Vegas House Clean 3bdr near Strip Cozy Pets EV 40A	$32,969	$149	55%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (148)
Timeless 3BR Vegas Getaway w/Pool & Spacious Yard	$70,636	$196	96%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (80)
Cozy Single Story 3 BR 2 BA in a great location!	$43,620	$137	83%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
3 bd 2.5 baths with hot tub, mini golf, pool table	$44,042	$128	88%	3	2.5	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (83)
Unique Home \| Vintage Design \| Near•Strip•Red rock	$58,747	$181	86%	3	2.5	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (55)
#5 Haven:Near Summerlin Pkwy, mins to LVStrip/Dwtn	$48,618	$238	52%	3	2	15	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Mid-Century - Red Rock Retreat	$58,114	$197	76%	3	3	5	$299	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern, Cozy 3BR/2BA House. 15 min. from Strip!	$65,577	$220	80%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (131)
Modern 3 bds house with pool in Las Vegas	$92,267	$259	96%	3	2.5	6	$350	✅	❌	✅	Y / Y	⭐️ 5 (73)
Vibrant Fully Furnished Single Story Home.	$78,376	$249	86%	3	2	28	$190	❌	❌	✅	Y / Y	⭐️ 5 (6)
Modern Meets Cozy	$17,470	$111	43%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Cozy 3 BR2.5 RR* House Near Summerlin	$21,859	$120	48%	3	3	30	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Entire luxury3 bedroommins from red rock w/jacuzzi	$54,431	$286	52%	3	3	31	$199	❌	✅	❌	Y / Y	⭐️ 5 (21)
Vila Ace-All for best Pool/Jacuzzi/Arcade/Golf/Gym	$55,340	$189	80%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (16)
Treasure Bay-3BR Pool & Hot Tub Oasis Near T Strip	$59,237	$195	83%	3	2.5	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (18)
#5 Haven: Near Summerlin Pkwy, Kellogg, Angel Park	$30,193	$153	51%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Urban house near DT Summerlin	$38,892	$161	66%	3	2	30	$275	✅	❌	❌	Y / Y	⭐️ 0 (2)
Lake Front Executive House 3bed2.5bath Heated Pool	$44,681	$218	56%	3	2.5	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Modern House -Downtown Summerlin	$32,293	$173	51%	3	2.5	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Cheerful 3 BR 2 BA 2 car garage home in Las Vegas	$41,231	$129	86%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (33)
Vegas big Pool 3bdr house Garage 4x TV's Pets cozy	$46,647	$199	59%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (15)
Beautifull townhouse in most desirable location	$45,369	$180	65%	3	2.5	14	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Honeysuckle Home, 15 min strip3BR One Month Rent	$37,059	$129	76%	3	3	28	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Great Las Vegas Summerlin Home - in ground Spa	$40,626	$185	60%	3	2.5	30	$225	❌	✅	✅	Y / Y	⭐️ 5 (12)
Gorgeous home away from home 3 bed 3 bath W/ pool	$25,518	$166	42%	3	3	31	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

302.53% 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)	$26,018	$52,036	$78,054	$104,073	$130,091	$260,183	$780,549
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	$26,018	$52,036	$78,054	$104,073	$130,091	$260,183	$780,549

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

302.53%

Payback Period Days

120

Return on Investment

302.53%

650 S Town Center Dr Las Vegas, Nevada, 89144

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$74,444

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 72% occupancy.Projected nightly rate is $202/night at 71% occupancy.

Occupancy Rate

Top 28% 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.

$55,024

Avg annual revenue

71%

Avg occupancy rate

$202

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

$15k

$45k

$80k

$110k

$26,018

Profit

Revenue

$74,444

Operating Expenses

$21,678

Operating Income

$52,766

Net Effective Rent

$26,748

Profit (Cash Flow)

$26,018

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

302.53%

Payback Period Days

120