BNBCalc Short Term Rental Rental Arbitrage Analysis 8112 Dolphin Landing Drive, Las Vegas, NV, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Report by:

Adelino Pires

pireseddy06@gmail.com

Annual Revenue

$63,531

Profit (Cash Flow)

$15,132

Cash on Cash Return

134.6%

Annual Revenue

$63,531

AirDNA projects $223/night at 78% occupancy ($63,530).

BNB Calc projects a 78% occupancy rate, $223 rate per night.

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

Return Metrics

134.56% 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)	$15,131	$30,263	$45,394	$60,526	$75,657	$151,315	$453,947
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	$15,131	$30,263	$45,394	$60,526	$75,657	$151,315	$453,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

134.56%

Payback Period Days

271

Return on Investment

134.56%

8112 Dolphin Landing Dr Las Vegas, Nevada, 89128-1612

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$63,531

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,132

Profit

Revenue

$63,531

Operating Expenses

$19,659

Operating Income

$43,872

Net Effective Rent

$28,740

Profit (Cash Flow)

$15,132

$11,245

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,495

Total

$11,245

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

134.56%

Payback Period Days

271