394 Manti Pl Henderson, Nevada, 89014-7553
3 bed • 2 bath • 6 guests • $258,600
$258,600
Zestimate
Est. $1,240/mo
Annual Revenue
$52,858
Profit (Cash Flow)
$14,871
Cap Rate
12.5%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $268/night at 54% occupancy ($52,858) Airbtics projects $229/night at 61% occupancy ($51,021)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$52,858
$52,858
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$52,407 | $234 | 58% | 3 | 3 | 10 | 5 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 4.8 (102) | Profile | |
$37,848 | $244 | 42% | 3 | 3 | 6 | 30 | $240 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.9 (103) | Profile | |
$105,540 | $324 | 89% | 3 | 3 | 8 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (24) | Profile | |
$27,613 | $126 | 57% | 3 | 3 | 6 | 2 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (72) | Profile | |
$92,582 | $289 | 83% | 3 | 3 | 10 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (45) | Profile |
Return Metrics
21.87% 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
21.87%
Cap Rate
12.49%
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
$12,273
Deductible property tax
$2,560
Your total deduction
$15,649
Your adjusted annual income
$150,000 - $15,649 = $134,351
Taxes on $134,351 (30%)
$40,305
Your old tax bill
$45,000
Your new tax bill
$40,305
Estimated tax savings
$4,695
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