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}

Percentiles	25%	50%	75%	90%
Revenue	$50,436	$65,967	$97,913	$111,497
Occupancy	45%	76%	92%	95%
Nightly Rate	$201	$250	$315	$488

Seasonality (Profit by Month)

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%	3	3	2	$249	✅	✅	❌	Y / Y	⭐️ 4.2 (83)
Brand New HOT TUB \| Single-story \| Great Location	$72,709	$462	43%	3	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (57)
❤️Pristine Retreat - Chic 3 BR Home w Spa & Golf	$91,240	$257	97%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (99)
Summer Vacation Home with a Pool and Gazebo	$48,554	$201	66%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (84)
Elegant 3BR Vegas Home w/ Pool, Pool Table, & more	$111,469	$324	94%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (75)
Lovely, Peaceful and Modern Las Vegas home!!	$59,226	$186	87%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (86)
Newly Remodeled 3 bed, 2.5 bath W/ Pool & Jacuzzi	$100,138	$288	95%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (60)
Gorgeous Las Vegas home with RV parking	$40,120	$203	54%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (167)
LUXURY, NEW, MODERN - $750k Home	$111,754	$727	42%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Fabulous Las Vegas 3-Bedroom with EV Charger	$56,085	$155	89%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (166)

4227 Gold Desert St North Las Vegas, NV, 89032

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,923/mo

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.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

26.7%

Cap Rate

13.45%

Return on Investment

42.56%

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: -