BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 819 Wheeler Ave, Reno, NV 89502, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$61,492

Profit (Cash Flow)

$18,098

Cash on Cash Return

170.7%

Annual Revenue

$61,492

AirDNA projects $276/night at 61% occupancy ($61,492).

BNB Calc projects a 61% occupancy rate, $276 rate per night.

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


Return Metrics

170.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,098$36,196$54,295$72,393$90,492$180,984$542,953
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$18,098$36,196$54,295$72,393$90,492$180,984$542,953

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

170.74%

Payback Period Days

213

Return on Investment

170.74%

property-location

819 Wheeler Ave Reno, Nevada, 89502-0908

3 bed • 2 bath • 7 guests

Agent

Inquire about this property

Contact Agent

Reno

Guide

Zoning

Market

Guide


Laws


Market Data

$61,492

Annual Revenue


AirDNA projects $276/night at 61% occupancy ($61,492.47).

Top 101% of comparables

Top 101% of comparables


$18,098

Profit

Revenue

$61,492

Operating Expenses

$19,394

Operating Income

$42,098

Net Effective Rent

$24,000

Profit (Cash Flow)

$18,098

$10,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

170.74%

Payback Period Days

213