BNBCalc.com Rental Arbitrage Analysis Report of 9532 Flying Eagle Lane, Las Vegas, NV, USA

3 bed • 3 bath • 6 guests • $2,340

BNB

Calc

Return Metrics

4.39% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.39%

Payback Period Days

8308

Return on Investment

4.39%

Annual Revenue

$46,634

AirDNA projects $266/night at 48% occupancy ($46,634).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,505

Annual Expenses

$18,062

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$949

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

$0

9532 Flying Eagle Ln

Enterprise, Nevada, 89123-3497

3 bed • 3 bath • 6 guests • $2,340

Annual Revenue

$46,634

Profit (Cash Flow)

$492

Payback in 8308 days

Cash on Cash Return

4.4%

Annual Revenue

$46,634

AirDNA projects $266/night at 48% occupancy ($46,634)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.39% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

4.39%

Payback Period Days

8308