Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 818 E Flamingo Rd

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$22,130

Profit (Cash Flow)

-$10,147

Cash on Cash Return

NaN%

Annual Revenue

$22,130

AirDNA projects $127/night at 59% occupancy ($27,367). Airbtics projects $83/night at 73% occupancy ($22,130). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $83 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,391$23,463$25,470$31,422
Occupancy52%89%100%100%
Nightly Rate$50$88$110$126

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,146-$20,293-$30,440-$40,587-$50,733-$101,467-$304,403
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-$10,146-$20,293-$30,440-$40,587-$50,733-$101,467-$304,403

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

818 E Flamingo Rd Las Vegas, Nevada, 89119

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$1,400

Zestimate

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$22,130

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 59% occupancy ($27,367.73). Airbtics projects $83/night at 73% occupancy ($22,130).

Top 51% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$10,147

Profit

Revenue

$22,130

Operating Expenses

$14,277

Operating Income

$7,853

Net Effective Rent

$18,000

Profit (Cash Flow)

-$10,147

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN