BNBCalc Short Term Rental Rental Arbitrage Analysis 8100 Sunset Cove Dr, Las Vegas, NV, 89128

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$88,973

Profit (Cash Flow)

-$4,793

Cash on Cash Return

-44.2%

Annual Revenue

$88,973

AirDNA projects $322/night at 59% occupancy ($69,389). Airbtics projects $312/night at 58% occupancy ($66,094). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $348 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,319	$68,338	$92,050	$125,799
Occupancy	46%	60%	70%	78%
Nightly Rate	$238	$303	$348	$427

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious 4 Bedroom Villa With pool /spa!	$78,939	$323	66%	4	2.5	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (89)
Oasis optional pool heating available	$47,183	$316	38%	4	3	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (19)
Private Vegas Retreat! Close to the strip!14:)	$68,514	$290	62%	4	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (154)
Large family home in safe area	$47,711	$196	64%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Professionally decorated 4bedrm + 3bath Summerlin	$63,104	$260	65%	4	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (75)
Cela 1.0 Vegas Vacation in our Hospitality	$58,735	$310	50%	4	3.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (86)
New renovated heated pool ready for your enjoyment	$73,360	$416	47%	4	2.5	3	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (58)
Great Las Vegas Summerlin Home	$82,212	$324	68%	4	2.5	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (226)
Summerlin's Finest with fabulous back yard	$103,715	$509	55%	4	2.5	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (89)
Upscale Luxury Estate	$91,587	$341	70%	4	3.5	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (79)
Stay play don’t delay ! 4 bedroom 3 bath 8 beds!	$60,691	$246	66%	4	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (25)
Beautiful Modern Home with Pool & Spa !:24)	$92,504	$354	70%	4	2.5	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (52)
Caramelize Life With A Stay At Carmel Shores 3D	$45,298	$203	56%	4	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (15)
Backyard Heaven, 20m from Strip!	$59,505	$392	39%	4	2.5	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (19)
Beautiful Vacation Getaway in Heart of Las Vegas!	$70,389	$219	84%	4	2	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (17)
Back to the Future Home w/ hot tub!	$75,970	$341	58%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (47)
The Buddha Estate, Pool , Spa & Sauna, Game Room	$162,412	$722	59%	4	2	2	$430	✅	✅	✅	Y / Y	⭐️ 5 (205)
Large home with pool, Near Las Vegas Strip	$56,239	$249	59%	4	2.5	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (44)
Alkemy Home 10 mins to the STRIP	$60,170	$320	51%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Amazing 4BR/2BA W/ Big Pool 10 Mins To Strip	$77,229	$226	91%	4	2	2	$280	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
BEAUTIFUL fully renovated 4BR/3BA home w/rec room	$48,962	$419	31%	4	3	3	$342	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Luxury Resort Home \| Near Strip	$65,468	$499	35%	4	3	31	$300	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
House in Las Vegas	$57,002	$231	66%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (29)
Cozy Luxury Home	$93,951	$302	85%	4	2.5	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Large open floor home, 16min. from Strip	$101,701	$405	64%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (51)
Designer Home with Large Pool	$73,213	$241	83%	4	3	31	$300	✅	✅	❌	Y / Y	⭐️ 5 (10)
Cozy 4BR Home with Pool Table and Indoor Fireplace	$57,096	$200	78%	4	2	30	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (65)
Stunning Desert Oasis with Pool & Jacuzzi	$70,162	$270	71%	4	3	30	$175	✅	✅	❌	Y / Y	⭐️ 5 (31)
Stunning 4 bedroom with private pool and spa	$43,349	$188	63%	4	3	30	$300	✅	✅	❌	Y / Y	⭐️ 4.9 (24)
Summerlin Luxury Pool Spa 4/3 Snowbirds Welcome!	$36,718	$228	44%	4	3	30	$450	✅	✅	✅	Y / Y	⭐️ 5 (3)
Stunning Desert Oasis with Pool & Jacuzzi	$75,212	$274	75%	4	3	30	$175	✅	✅	❌	Y / Y	⭐️ 0 (0)
Single story 4 bedroom home with pool	$93,981	$347	74%	4	2	30	$200	✅	❌	❌	Y / Y	⭐️ 5 (48)
Exclusive Gated Lakes home 15->STRIP	$50,626	$247	56%	4	4	30	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Great Neighborhood 4 Bedrooms With Pool	$25,810	$172	41%	4	2.5	30	$220	✅	❌	✅	Y / Y	⭐️ 5 (46)
Spectacular King Suite, Paradise Pool Free Parking	$28,914	$158	50%	4	1.5	31	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
The Pappy: Near Summerlin, Tivoli, Redrock & Strip	$79,555	$286	76%	4	2.5	30	$269	❌	❌	❌	Y / Y	⭐️ 5 (65)
SWEET HOME- Close to the freeway	$41,440	$306	37%	4	2.5	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (92)
Lavish 4-bedroom villa with pool	$48,956	$304	44%	4	3	30	$180	✅	✅	❌	Y / Y	⭐️ 5 (39)

Return Metrics

-44.17% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,793	-$9,586	-$14,379	-$19,172	-$23,965	-$47,931	-$143,793
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	-$4,793	-$9,586	-$14,379	-$19,172	-$23,965	-$47,931	-$143,793

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-44.17%

Payback Period Days

Return on Investment

-44.17%

8100 Sunset Cove Dr Las Vegas, Nevada, 89128

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$88,973

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $322/night at 59% occupancy.Projected nightly rate is $312/night at 58% occupancy.

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.

$66,137

Avg annual revenue

58%

Avg occupancy rate

$312

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

$25k

$70k

$115k

$165k

-$4,793

Profit

Revenue

$88,973

Operating Expenses

$23,567

Operating Income

$65,407

Net Effective Rent

$70,200

Profit (Cash Flow)

-$4,793

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-44.17%

Payback Period Days