BNBCalc.com Rental Arbitrage Analysis Report of 8226 Royal Lilly Ct, Las Vegas, NV 89139, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

241.72% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

241.72%

Payback Period Days

151

Return on Investment

241.72%

Annual Revenue

$65,726

AirDNA projects $295/night at 61% occupancy ($65,725).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,712

Annual Expenses

$20,544

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,108

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

8226 Royal Lilly Ct Enterprise, Nevada, 89139-6963

3 bed • 3 bath • 6 guests • $1,650

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$65,726

Profit (Cash Flow)

$25,381

Payback in 151 days

Cash on Cash Return

241.7%

Annual Revenue

$65,726

AirDNA projects $295/night at 61% occupancy ($65,725).

Occupancy Rate

Avg Daily Rate

Return Metrics

241.72% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

241.72%

Payback Period Days

151