BNBCalc.com Investment Analysis Report of 2822 Taurus Ct, Las Vegas, NV, 89115

3 bed • 2 bath • 9 guests • $165,000

BNB

Calc

Return Metrics

21.62% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

21.62%

Cap Rate

12.83%

Return on Investment

35.77%

Annual Revenue

$31,908

AirDNA projects $156/night at 56% occupancy ($31,907). Airbtics projects $189/night at 67% occupancy ($46,250). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$27,609$45,566$64,790$99,923
Occupancy55%68%81%88%
Nightly Rate$130$175$208$298

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

3-Bedroom off The Strip Relaxing Retreat
$34,842
$112
77%
3361$149❌❌❌N / Y⭐️ 4.9 (143)Profile

B

2018 Smart Modern Home - 1500 sq feet
$68,464
$195
95%
3383$218❌❌❌N / Y⭐️ 5 (111)Profile

C

Sleek and Stylish Getaway Minutes from the Strip
$52,128
$185
74%
3383$200❌❌❌N / Y⭐️ 4.7 (135)Profile

D

Cozy 3 Bed/3 bath Entire 2 story home
$42,908
$116
98%
3361$99❌❌❌N / Y⭐️ 4.8 (228)Profile

E

Casa Brio Las Vegas
$25,032
$125
51%
3161$100❌❌✅N / N⭐️ 4.8 (98)Profile

Operating Expenses

Monthly Expenses

$895

Annual Expenses

$10,737

Utilities

$290

Internet + TV

$0

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$599

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$0

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$199

Management & Platform Fees

$5

Platform Fee (i.e. Airbnb)

$5

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$927

Annual Mortgage & Tax

$11,124

Downpayment

Purchase Price

$165,000

Percent Down

20%

Total Downpayment

$33,000

Total Loan Amount

$132,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$791

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$136

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,831

Deductible property tax

$1,633

Est. Depreciation Value

$81,433

Profit on this property

$21,171

Your total deduction

$69,727

So, your new taxable income is your previous income minus your total deduction ($150,000 - $69,727)

$80,273

Your old tax bill

$45,000

Your new tax bill

$24,082

Estimated tax savings

$20,918

property-location

2822 Taurus Ct Las Vegas, Nevada, 89115

3 bed • 2 bath • 9 guests

Purchase Price

Est. $791/mo

Agent

Inquire about this property

Contact Agent

$295,000

Zestimate

131

Airbnb Investor Score

$10,046

Annual Profit

12.8%

Cap Rate

21.6%

Cash on Cash

$31,908

Annual Revenue

BNBCalc predicts this property will get $189 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.62%

Cap Rate

12.83%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,831

Deductible property tax

$1,633

Your total deduction

$14,175

Your adjusted annual income

$150,000 - $14,175 = $135,825

Taxes on $135,825 (30%)

$40,748

Your old tax bill

$45,000

Your new tax bill

$40,748

Estimated tax savings

$4,252

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com