BNBCalc.com Investment Analysis Report of 3236 Cheltenham St

3 bed • 3 bath • 9 guests • $373,200

BNB

Calc

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%

Return on Investment

53.65%

Annual Revenue

$85,894

AirDNA projects $351/night at 67% occupancy ($85,894). Airbtics projects $186/night at 67% occupancy ($45,516). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$25,923$43,687$78,194$96,411
Occupancy53%67%83%87%
Nightly Rate$129$170$242$284

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautiful, Cozy Home, Game Room, Pool/Spa
$115,634
$393
76%
3263$225✅✅❌N / Y⭐️ 4.8 (194)Profile

B

Blissful Pool House 7mi to Strip
$80,792
$254
82%
3262$200✅✅✅N / Y⭐️ 5 (72)Profile

C

Stay and Play in Your Own Desert Mirage
$58,842
$180
86%
3263$200❌❌❌N / Y⭐️ 5 (161)Profile

D

Cozy 3-bed / 2-bath with Garage
$34,584
$136
63%
3261$165❌❌❌N / Y⭐️ 5 (38)Profile

E

Lucky vacation with putting green King/Queens beds
$49,214
$154
78%
3261$250❌❌❌N / Y⭐️ 5 (128)Profile

Operating Expenses

Monthly Expenses

$2,071

Annual Expenses

$24,846

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,416

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$716

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,097

Annual Mortgage & Tax

$25,164

Downpayment

Purchase Price

$373,200

Percent Down

20%

Total Downpayment

$74,640

Total Loan Amount

$298,560

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,790

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$308

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

2,178 sqft

Year built:

1996

Size:

1,990 sqft

Type:

SFR

Parking:

1

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
3314 Cheltenham St431,6211,7421996$385,0000
3328 Uribe St321,5825,2271996$420,00024
3476 Mariner Beach Dr331,5083,0491994$370,0000
8979 Green Jade Dr331,4223,4851993$237,5000
3204 Epson St431,6211,7421999$385,00021
9329 Mount Cherie Ave Unit 102321,5346,0321996$370,00027
3212 Crescendo St421,8334,3561996$336,00043
8729 Autumn Valley Ave331,5243,9201997$440,00033
9177 Sparklewood Ct431,6593,4851995$392,00032
8124 Winslow Ave421,6755,6631996$430,00017

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size:2,178 sqft
  • Building area: 1,990 sqft
  • Garage: 369 sqft
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 138-08-810-109
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $82,083
  • County Est. Land Value: $84,000
  • Assessed Land Value: $29,400
  • County Est. Structure Value: $150,523

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
04/23/10$117,0000%Brian I Tamura
08/25/09$149,9370%Anton Plasil
06/04/07$00%Fdt Ents Llc
10/11/04$275,00090%Anton Plasil
Invalid Date$162,50098%Kristina M Palanza
Invalid Date$123,000102%Lawrence J Smith
Invalid Date$119,50094%Michael G Miller, Lenay A Miller

Ownership

  • Name: Brian I Tamura
  • Owner Occupied: No
  • Owner Mailing Address: 95-390 Kuahelani Ave Ste 3ac, Mililani, Hi 96789
  • Years Owned: 171
  • Home Equity: $270,350
  • Mortgage Balance Remaining: $138,750
  • Financed amount: 94%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Edith Garehime Elementary School with 6 star rating
  • Middle School: Ernest Becker Middle School with 7 star rating
  • High School: Centennial High School with 5 star rating

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

$17,712

Deductible property tax

$3,695

Est. Depreciation Value

$162,750

Profit on this property

$61,048

Your total deduction

$123,109

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,109)

$26,891

Your old tax bill

$45,000

Your new tax bill

$8,067

Estimated tax savings

$36,933

property-location

3236 Cheltenham St Las Vegas, Nevada, 89129-7221

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,790/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$373,200

Zestimate

$85,894

Annual Revenue

BNBCalc predicts this property will get $186 per night with 67% occupancy, putting it in the top 46% 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

37.93%

Cap Rate

16.35%

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

$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