BNBCalc Short Term Rental Rental Arbitrage Analysis 9490 Bermuda Rd, Las Vegas, NV, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$56,627

Profit (Cash Flow)

$18,246

Cash on Cash Return

278.4%

Annual Revenue

$56,627

AirDNA projects $272/night at 57% occupancy ($56,627).

BNB Calc projects a 56.99999999999999% occupancy rate, $272 rate per night.

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

Return Metrics

278.35% 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)	$18,245	$36,491	$54,737	$72,983	$91,229	$182,458	$547,375
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	$18,245	$36,491	$54,737	$72,983	$91,229	$182,458	$547,375

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

278.35%

Payback Period Days

131

Return on Investment

278.35%

9490 Bermuda Rd Las Vegas, Nevada, 89123

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$56,627

Annual Revenue

Projected nightly rate is $272/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,246

Profit

Revenue

$56,627

Operating Expenses

$18,762

Operating Income

$37,866

Net Effective Rent

$19,620

Profit (Cash Flow)

$18,246

$6,555

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$55

Total

$6,555

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

278.35%

Payback Period Days

131