3236 Cheltenham St Las Vegas, Nevada, 89129-7221
3 bed • 3 bath • 9 guests • $373,200
$373,200
Zestimate
Est. $1,790/mo
Annual Revenue
$85,894
Profit (Cash Flow)
$35,884
Cap Rate
16.4%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $351/night at 67% occupancy ($85,894) Airbtics projects $186/night at 67% occupancy ($45,517)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$85,894
$85,894
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$115,634 | $393 | 76% | 3 | 2 | 6 | 3 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.8 (194) | Profile | |
$80,792 | $254 | 82% | 3 | 2 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (72) | Profile | |
$58,842 | $180 | 86% | 3 | 2 | 6 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (161) | Profile | |
$34,584 | $136 | 63% | 3 | 2 | 6 | 1 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (38) | Profile | |
$49,214 | $154 | 78% | 3 | 2 | 6 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (128) | Profile |
Return Metrics
37.93% 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
37.93%
Cap Rate
16.35%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,712
Deductible property tax
$3,695
Your total deduction
$12,185
Your adjusted annual income
$150,000 - $12,185 = $137,815
Taxes on $137,815 (30%)
$41,345
Your old tax bill
$45,000
Your new tax bill
$41,345
Estimated tax savings
$3,655
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com