3236 Cheltenham St Las Vegas, Nevada, 89129-7221
3 bed • 3 bath • 9 guests
Est. $1,790/mo
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.
Top 101% of comparables
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%
15
Long Term Rental Comparables
Name | Listed Rent | Sqft | Type | Beds | Baths | Listed on | Similarity | Distance |
---|---|---|---|---|---|---|---|---|
$2,190 | 1979 | Single Family | 3 | 3 | 3/30 | 99.3% | 0.26 mi | |
$2,060 | 1437 | Single Family | 3 | 3 | 8/16 | 99.1% | 0.35 mi | |
$2,470 | 2185 | Single Family | 3 | 3 | 6/26 | 98.1% | 0.75 mi | |
$2,350 | 1870 | Single Family | 3 | 3 | 6/11 | 98.1% | 0.76 mi | |
$2,000 | 1802 | Single Family | 3 | 3 | 4/13 | 97.9% | 0.84 mi |
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 est deduction will be...
Deductible mortgage interest
$17,712
Deductible property tax
$3,695
Your total deduction
-$2,671
Your adjusted annual income
$150,000 - -$2,671 = $152,671
Taxes on $152,671 (30%)
$45,801
Your old tax bill
$45,000
Your new tax bill
$45,801
Estimated tax savings
-$801
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2,178 sqft
Year built:
1996
Size:
1,990 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
3314 Cheltenham St | 4 | 3 | 1,621 | - | 1,742 | 1996 | $385,000 | 0 |
3328 Uribe St | 3 | 2 | 1,582 | - | 5,227 | 1996 | $420,000 | 24 |
3476 Mariner Beach Dr | 3 | 3 | 1,508 | - | 3,049 | 1994 | $370,000 | - |
8979 Green Jade Dr | 3 | 3 | 1,422 | - | 3,485 | 1993 | $237,500 | - |
3204 Epson St | 4 | 3 | 1,621 | - | 1,742 | 1999 | $385,000 | 21 |
9329 Mount Cherie Ave Unit 102 | 3 | 2 | 1,534 | - | 6,032 | 1996 | $370,000 | 27 |
3212 Crescendo St | 4 | 2 | 1,833 | - | 4,356 | 1996 | $336,000 | 43 |
8729 Autumn Valley Ave | 3 | 3 | 1,524 | - | 3,920 | 1997 | $440,000 | 33 |
9177 Sparklewood Ct | 4 | 3 | 1,659 | - | 3,485 | 1995 | $392,000 | 32 |
8124 Winslow Ave | 4 | 2 | 1,675 | - | 5,663 | 1996 | $430,000 | 17 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 2,178 sqft
- Building area: 1,990 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
04/23/10 | $117,000 | 0% | Brian I Tamura |
08/25/09 | $149,937 | 0% | Anton Plasil |
06/04/07 | $0 | 0% | Fdt Ents Llc |
10/11/04 | $275,000 | 90% | Anton Plasil |
Invalid Date | $162,500 | 98% | Kristina M Palanza |
Invalid Date | $123,000 | 102% | Lawrence J Smith |
Invalid Date | $119,500 | 94% | 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 6/10 star rating
- Middle School: Ernest Becker Middle School with 7/10 star rating
- High School: Centennial High School with 5/10 star rating