BNBCalc Short Term Rental Rental Arbitrage Analysis 7281 Mer Soliel Ct, Las Vegas, NV 89118, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$87,852

Profit (Cash Flow)

$32,031

Cash on Cash Return

205.3%

Annual Revenue

$87,852

AirDNA projects $359/night at 67% occupancy ($87,852).

BNB Calc projects a 67% occupancy rate, $359 rate per night.

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

Return Metrics

205.32% 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)	$32,031	$64,062	$96,094	$128,125	$160,156	$320,313	$960,940
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	$32,031	$64,062	$96,094	$128,125	$160,156	$320,313	$960,940

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

205.32%

Payback Period Days

177

Return on Investment

205.32%

7281 Mer Soliel Ct Enterprise, Nevada, 89118-1442

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$87,852

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,031

Profit

Revenue

$87,852

Operating Expenses

$22,821

Operating Income

$65,031

Net Effective Rent

$33,000

Profit (Cash Flow)

$32,031

$15,600

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$2,850

Total

$15,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

205.32%

Payback Period Days

177