Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 875 E Silverado Ranch Blvd, Las Vegas, NV, 89183

3 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$50,952

Profit (Cash Flow)

$2,928

Cash on Cash Return

35.1%

Annual Revenue

$50,952

AirDNA projects $231/night at 61% occupancy ($51,466). Airbtics projects $225/night at 62% occupancy ($50,951). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $225 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,851$49,249$61,575$92,308
Occupancy53%63%71%81%
Nightly Rate$190$206$227$299

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$38,757
$148
67%
322$129❌❌❌Y / Y⭐️ 5 (335)
$52,573
$227
62%
32.52$175❌❌❌Y / Y⭐️ 5 (81)
$64,737
$377
44%
331$175✅❌❌Y / Y⭐️ 4.9 (46)
$57,704
$202
73%
32.53$219❌❌✅Y / Y⭐️ 5 (219)
$38,680
$213
48%
322$210❌❌❌Y / Y⭐️ 4.9 (43)
$49,387
$230
56%
32.51$160❌❌✅Y / Y⭐️ 5 (87)
$37,777
$178
54%
322$185❌❌❌Y / Y⭐️ 5 (43)
$32,015
$156
53%
323$250❌❌✅Y / Y⭐️ 5 (51)
$49,007
$217
60%
323$150❌❌✅Y / Y⭐️ 5 (52)
$75,500
$297
69%
322$165✅✅✅Y / Y⭐️ 5 (63)
$59,931
$271
59%
32.52$175✅✅❌Y / Y⭐️ 5 (359)
$41,942
$221
49%
323$135❌❌❌Y / Y⭐️ 5 (54)
$52,408
$200
63%
32.53$240❌❌❌Y / Y⭐️ 5 (42)
$63,276
$197
83%
323$187❌❌✅Y / Y⭐️ 5 (15)
$59,713
$197
81%
323$180❌❌❌Y / Y⭐️ 5 (81)
$39,181
$160
63%
323$200❌❌❌Y / Y⭐️ 5 (27)
$45,411
$205
57%
321$220❌❌❌Y / Y⭐️ 5 (61)
$40,071
$212
48%
321$199❌❌❌Y / Y⭐️ 5 (72)
$66,320
$203
84%
3231$225✅✅✅Y / Y⭐️ 5 (72)
$64,851
$216
77%
322$165❌❌❌Y / Y⭐️ 5 (355)
$35,183
$207
45%
32.52$199❌❌❌Y / Y⭐️ 5 (67)
$50,441
$192
71%
323$250❌✅❌Y / Y⭐️ 5 (68)
$49,675
$243
54%
333$215❌❌✅Y / Y⭐️ 5 (81)
$59,401
$227
69%
322$170✅❌✅Y / Y⭐️ 5 (52)
$81,562
$321
69%
322$165❌❌✅N / N⭐️ 5 (4)
$82,194
$289
76%
324$200✅✅❌Y / Y⭐️ 4.5 (151)
$92,876
$395
61%
32.52$275✅✅❌Y / Y⭐️ 5 (28)
$40,564
$187
54%
332$199❌❌❌Y / Y⭐️ 4.5 (17)
$40,888
$206
50%
341$105✅❌✅Y / Y⭐️ 4.3 (52)
$44,107
$136
87%
3320$160✅❌❌Y / Y⭐️ 5 (72)
$30,084
$195
40%
322$230❌❌❌Y / Y⭐️ 5 (75)
$47,180
$197
65%
31.514$200✅❌✅Y / Y⭐️ 4.5 (12)
$22,103
$183
33%
322$0❌❌❌Y / Y⭐️ 4.5 (92)
$130,414
$524
68%
32.52$0✅✅❌Y / Y⭐️ 5 (24)
$30,194
$92
88%
321$125❌❌❌Y / Y⭐️ 5 (44)
$54,520
$226
64%
325$150✅✅✅Y / Y⭐️ 5 (28)
$65,404
$219
80%
322$140✅❌✅Y / Y⭐️ 5 (153)
$42,734
$171
67%
32.55$199❌❌❌Y / Y⭐️ 5 (87)
$42,393
$297
39%
323$0❌❌✅Y / Y⭐️ 5 (9)
$47,180
$172
74%
32.530$199❌❌❌Y / Y⭐️ 5 (4)

Return Metrics

35.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,927$5,855$8,783$11,711$14,639$29,278$87,835
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$2,927$5,855$8,783$11,711$14,639$29,278$87,835

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

35.06%

Payback Period Days

1041

Return on Investment

35.06%

property-location

875 E Silverado Ranch Blvd Las Vegas, Nevada, 89183

3 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$50,952

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $231/night at 61% occupancy ($51,466.53). Airbtics projects $227/night at 62% occupancy ($50,951).

Top 53% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,958

Avg annual revenue

62%

Avg occupancy rate

$225

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

$20k

$55k

$95k

$130k

Sign up to see the data on 40 all comparables

$2,928

Profit

Revenue

$50,952

Operating Expenses

$18,624

Operating Income

$32,328

Net Effective Rent

$29,400

Profit (Cash Flow)

$2,928

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

35.06%

Payback Period Days

1041