BNBCalc.com Rental Arbitrage Analysis Report of 75 Archer Glen Ave, Henderson, NV 89002, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

290.07% 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

290.07%

Payback Period Days

125

Return on Investment

290.07%

Annual Revenue

$95,438

AirDNA projects $390/night at 67% occupancy ($95,438).

User selected values for this report: 67% occupancy rate, $390 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,984

Annual Expenses

$23,807

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,355

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$795

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

Property Manager Fee

$0

property-location

75 Archer Glen Ave Henderson, Nevada, 89002-3349

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$95,438

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

290.07%

Payback Period Days

125