BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4227 Gold Desert St, North Las Vegas, NV 89032

3 bed • 2 bath • 9 guests • $400,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$77,724

Profit (Cash Flow)

$26,896

Cap Rate

13.5%

Annual Revenue

$77,724

AirDNA projects $267/night at 75% occupancy ($73,140). Airbtics projects $304/night at 70% occupancy ($77,723). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 70% occupancy rate, $304 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$50,436$65,967$97,913$111,497
Occupancy45%76%92%95%
Nightly Rate$201$250$315$488

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
3 bdrm/3 bth, FAST WIFI, cable TV, pillowtop beds
$47,535
$243
41%
332$249✅✅❌Y / Y⭐️ 4.2 (83)
Brand New HOT TUB | Single-story | Great Location
$72,709
$462
43%
323$0✅✅❌Y / Y⭐️ 5 (57)
❤️Pristine Retreat - Chic 3 BR Home w Spa & Golf
$91,240
$257
97%
321$0❌✅✅Y / Y⭐️ 4.9 (99)
Summer Vacation Home with a Pool and Gazebo
$48,554
$201
66%
322$0✅❌❌Y / Y⭐️ 4.6 (84)
Elegant 3BR Vegas Home w/ Pool, Pool Table, & more
$111,469
$324
94%
322$0✅❌✅Y / Y⭐️ 5 (75)
Lovely, Peaceful and Modern Las Vegas home!!
$59,226
$186
87%
322$0❌✅❌Y / Y⭐️ 4.8 (86)
Newly Remodeled 3 bed, 2.5 bath W/ Pool & Jacuzzi
$100,138
$288
95%
332$0✅✅✅Y / Y⭐️ 5 (60)
Gorgeous Las Vegas home with RV parking
$40,120
$203
54%
321$0❌❌✅Y / Y⭐️ 4.9 (167)
LUXURY, NEW, MODERN - $750k Home
$111,754
$727
42%
332$0❌❌✅Y / Y⭐️ 5 (20)
Fabulous Las Vegas 3-Bedroom with EV Charger
$56,085
$155
89%
321$90❌❌✅Y / Y⭐️ 4.8 (166)

Return Metrics

26.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$26,896$53,792$80,689$107,585$134,481$268,963$806,890
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,938$8,119$12,559$17,272$22,276$52,323$320,720
Down Payment$80,180$80,180$80,180$80,180$80,180$80,180$80,180
Property Appreciation$12,027$24,414$37,174$50,316$63,852$137,876$572,189
Total Return$123,041$166,507$210,602$255,354$300,790$539,342$1,779,980

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.7%

Cap Rate

13.45%

Return on Investment

42.56%

property-location

4227 Gold Desert St North Las Vegas, NV, 89032

3 bed • 2 bath • 9 guests

Est. $1,923/mo

Agent

This property is for sale!

Contact Agent

150

Airbnb Investor Score

$26,896

Annual Profit

13.5%

Cap Rate

26.7%

Cash on Cash

$77,724

Annual Revenue

BNBCalc predicts this property will get $304 per night with 70% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$73,883

Avg annual revenue

70%

Avg occupancy rate

$304

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$65k

$85k

$115k

Sign up to see the data on 10 all comparables

$26,896

Profit

Revenue

$77,724

Operating Expenses

$23,784

Operating Income

$53,940

Mortgage & Taxes

$27,043

Profit (Cash Flow)

$26,896

$100,707

Cash Investment

Down Payment

$80,180

Renos & Furnishing

$8,500

Closing Costs

$12,027

Total

$100,707

DSCR Ratio

Strong

1.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.7%

Cap Rate

13.45%

Profit (Cummulative)

$26,896

$3,938

$8,500

$12,027

$0

Total Gain

$42,862

STR 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

$19,027

Deductible property tax

$3,969

Your total deduction

$13,993

Your adjusted annual income

$150,000 - $13,993 = $136,007


Taxes on $136,007 (30%)

$40,802

Your old tax bill

$45,000

Your new tax bill

$40,802


Estimated tax savings

$4,198

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:

-

Year built:

-

Size:

-

Type:

LAND

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: LAND
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

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: -