BNBCalc Short Term Rental Rental Arbitrage Analysis 7301 Casa Solar Ct, Las Vegas, NV, 89128

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$77,041

Profit (Cash Flow)

$16,626

Cash on Cash Return

187.9%

Annual Revenue

$77,041

AirDNA projects $273/night at 57% occupancy ($56,835). Airbtics projects $204/night at 61% occupancy ($45,450). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 79% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,382	$48,144	$80,020	$94,342
Occupancy	47%	62%	79%	87%
Nightly Rate	$152	$203	$267	$283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 3-bed / 2-bath with Garage	$42,072	$168	64%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (53)
Modern Vegas Rental	$44,022	$135	79%	3	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (43)
Lucky vacation with putting green King/Queens beds	$71,368	$210	87%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (153)
Newly Remodeled 3 bedroom home 15min from LV Strip	$77,993	$227	89%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (238)
Private Las Vegas Home w/ Pool & Spa !:23)	$74,414	$271	72%	3	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (179)
Warm Vacation in Las Vegas King-Queen beds	$55,851	$225	66%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (82)
MID CENTURY OASIS – 3BR&2BA – POOL	$59,200	$174	78%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (151)
Have a blast in Las Vegas, WiFi, 2 KG Bed, Dogs	$110,941	$333	89%	3	2.5	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (114)
Newly Remodeled Pool House Near Summerlin/Red Rock	$88,520	$246	96%	3	2.5	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (17)
Super Stylish ! Home with Pool Near the Strip !6:)	$62,023	$266	60%	3	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (110)
Knoten Hill!	$34,813	$149	62%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (270)
Luxury villa in Las Vegas	$48,904	$148	86%	3	2.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (68)
villa with pool and private jacuzzi	$67,484	$292	62%	3	2	3	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (48)
The Wine Loft	$71,370	$300	65%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Casa De Sol	$49,369	$271	48%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
Cheerful Home w/ Game Room! 10 Min to Strip!	$40,842	$191	57%	3	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Gray Oasis- Private Pool included	$31,708	$249	31%	3	2	2	$170	✅	❌	❌	Y / N	⭐️ 5 (15)
Modern Meets Cozy	$17,470	$111	43%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Red Rock Oasis:3BR, Pool & spa, 15 Min to LV Strip	$39,820	$160	68%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Quiet Paradise	$11,267	$59	41%	3	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Live It Up @ D Vegas Life Pad 3BR w Pool MUST SEE!	$35,985	$319	29%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (61)
#5 Haven:Near Summerlin Pkwy, mins to LVStrip/Dwtn	$48,618	$238	52%	3	2	15	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
Red Rock Villa: Pool, Jacuzzi, sauna, game table, near Park, Tennis, Soccer, Basketball, track, play	$52,328	$169	83%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (114)
Private pool/10 minutes to the strip/3beds 2 baths	$38,797	$281	35%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 0 (1)
Cozy 3 BR2.5 RR* House Near Summerlin	$21,859	$120	48%	3	3	30	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
The Vegas Ultimate Fun House	$83,082	$227	100%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (57)
Private Pool / 3 Bedrooms 2 Bath	$39,185	$282	35%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (5)
The CHARMING Vacation Place !!	$21,214	$84	69%	3	2	30	$324	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
3 bedroom with Pool	$44,162	$248	46%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.4 (10)
Cute 3 Bdrm 2 Ba home with fireplace	$26,549	$279	26%	3	2	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cheerful 3BR Corner House with Pool Table	$62,837	$196	85%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (73)
Beautifull townhouse in most desirable location	$45,369	$180	65%	3	2.5	14	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
The Elegant Vacation Place!	$23,718	$81	80%	3	2	30	$324	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
SummerGetaway-LuxeHottub\| PrivatePool by Strip	$33,973	$273	34%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (46)
Las Vegas Retreat	$27,383	$258	29%	3	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (14)
2 story cozy family house close to Strip	$33,797	$114	81%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (25)
#5 Haven: Near Summerlin Pkwy, Kellogg, Angel Park	$30,193	$153	51%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Villa in West Las Vegas	$35,466	$190	51%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
10 Minutes From the Strip Luxury Home	$30,928	$169	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Luxury home in Las Vegas	$29,485	$152	53%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)

Return Metrics

187.85% 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)	$16,625	$33,251	$49,876	$66,502	$83,127	$166,255	$498,767
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	$16,625	$33,251	$49,876	$66,502	$83,127	$166,255	$498,767

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

187.85%

Payback Period Days

194

Return on Investment

187.85%

7301 Casa Solar Ct Las Vegas, Nevada, 89128

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$77,041

Annual Revenue

BNBCalc predicts this property will get $204 per night with 61% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$46,609

Avg annual revenue

61%

Avg occupancy rate

$204

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

$45k

$75k

$110k

$16,626

Profit

Revenue

$77,041

Operating Expenses

$22,015

Operating Income

$55,026

Net Effective Rent

$38,400

Profit (Cash Flow)

$16,626

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

187.85%

Payback Period Days

194