BNBCalc Short Term Rental Rental Arbitrage Analysis Greenwich Village Ave, Enterprise, NV, 89123

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$49,239

Profit (Cash Flow)

-$7,562

Cash on Cash Return

-87.9%

Annual Revenue

$49,239

AirDNA projects $280/night at 58% occupancy ($59,315). Airbtics projects $221/night at 61% occupancy ($49,238). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 61% occupancy rate, $221 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,726	$51,847	$69,445	$87,207
Occupancy	51%	64%	70%	76%
Nightly Rate	$196	$212	$259	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Las Vegas Home	$37,236	$182	52%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (48)
Beautiful home right off of Las Vegas Blvd	$34,925	$159	57%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (56)
Upscale home away from home	$58,163	$224	68%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (61)
Amazing Pool House Mins from Strip! Outdoor Oasis!	$69,618	$212	85%	3	2	31	$225	✅	✅	✅	Y / Y	⭐️ 5 (73)
Single Story Beautiful home/King size beds/TV	$41,776	$211	51%	3	2	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (74)
Guest Fav! Amazing Location/South Point-Game Room	$44,581	$202	57%	3	2	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (65)
Luxury Home located near the Strip and Airport	$40,708	$161	65%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
Pool/Spa Family Friendly 3 Bedroom	$74,663	$298	68%	3	2	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (66)
Playful decor, Pool/Spa 3 Bedroom	$80,387	$321	68%	3	2	2	$165	❌	❌	✅	N / N	⭐️ 5 (4)
The Gorgeous Happy Home!	$52,198	$196	72%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (77)
Las Vegas, NV, Blvd, 3 Bedroom #1	$71,183	$263	69%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (11)
Beautiful, Comfortable Home Near Las Vegas Strip	$28,536	$218	33%	3	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (63)
Luxury Retreat: Pool & Hot Tub – 5 Min to Strip!	$58,092	$270	57%	3	2.5	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (363)
Las Vegas 3 Bed/2Bath Condo! ~Lazy River~Shuttle	$59,605	$207	70%	3	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (24)
Beautiful Home-Great Location Sanitized	$48,380	$230	56%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (81)
Clean Safe Family Friendly 3bd by Strip & Airport	$37,471	$150	64%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (338)
Great house! Close to the Strip!	$42,537	$298	39%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Luxury Three-Bedroom Condo on Las Vegas Boulevard!	$57,305	$307	51%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
3B3B New 2-Story home 15 Minutes to the Strip!	$44,585	$129	89%	3	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Chic Single Story 3Br house close to Strip&Airport	$60,986	$209	75%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (361)
Las Vegas, NV, Blvd, 3 Bedroom Z #1	$70,982	$259	70%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Las Vegas, NV, Blvd, 3 Bedroom Z #3	$71,458	$260	70%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Las Vegas, NV, Blvd, 3 Bedroom Z #2	$72,116	$263	70%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (1)
Amazing 3 Bedroom Vacation Home including spa	$67,612	$238	70%	3	2.5	2	$374	✅	✅	✅	Y / Y	⭐️ 5 (251)
Casa Bossa Nova Vegas	$45,830	$217	56%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Modern!- Just Remodeled! - Close to Everything!	$56,143	$212	71%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (235)
LV Heated POOL/BBQ House by STRIP-safe area	$54,416	$240	58%	3	2.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (124)
Vegas Strip View Vacation with pool and Hot tub	$84,547	$260	88%	3	2.5	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (211)
Newly renovated 3-bedroom 2 bath Family Retreat	$28,719	$203	37%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (78)
Meditation Retreat ॐ POOL	$21,253	$99	48%	3	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (192)
SunnyDay Stay	$36,018	$157	59%	3	3	3	$250	✅	✅	✅	N / Y	⭐️ 4.1 (17)
Comfy house w/swim spa hottub	$92,134	$328	76%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (38)
Charming 3BR in Nevada close to any Attractions!	$48,334	$213	62%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Beautiful home/WIFI/ King size bed in every room	$34,201	$209	43%	3	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (69)
Lazy River! Luxury 3 Bdrm Villa Free Shuttle Strip	$70,588	$197	96%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (2)
Cancun Resort 2 bdrm*	$34,922	$186	50%	3	2	2	$99	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Cozy Pool Retreat Oasis in Las Vegas	$51,251	$209	67%	3	2	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (64)
LV Top Choice Brand, Jacuzzi & Home Entertainment	$56,933	$224	67%	3	2	5	$150	✅	✅	✅	Y / Y	⭐️ 5 (36)
Entire house/gorgeous 1-story/3BD 2BA.	$22,103	$183	33%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (92)

Return Metrics

-87.93% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,562	-$15,124	-$22,687	-$30,249	-$37,812	-$75,624	-$226,874
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	-$7,562	-$15,124	-$22,687	-$30,249	-$37,812	-$75,624	-$226,874

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-87.93%

Payback Period Days

Return on Investment

-87.93%

Greenwich Village Ave Enterprise, Nevada, 89123

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,239

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 58% occupancy.Projected nightly rate is $221/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$52,272

Avg annual revenue

61%

Avg occupancy rate

$221

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

$45k

$70k

$95k

-$7,562

Profit

Revenue

$49,239

Operating Expenses

$18,401

Operating Income

$30,838

Net Effective Rent

$38,400

Profit (Cash Flow)

-$7,562

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-87.93%

Payback Period Days