BNBCalc Short Term Rental Investment Analysis 5155 W Tropicana Ave 1159, Las Vegas, NV 89103

2 bed • 2 bath • 6 guests • $1,700

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$40,597

Profit (Cash Flow)

$21,525

Cap Rate

1272.9%

Annual Revenue

$40,597

AirDNA projects $311/night at 47% occupancy ($53,387). Airbtics projects $247/night at 45% occupancy ($40,596). Airbtics predicts this property will perform in the 32% revenue percentile

BNB Calc projects a 45% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,035	$48,133	$49,288	$58,378
Occupancy	40%	42%	46%	57%
Nightly Rate	$233	$248	$278	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Las Vegas - Tropicana Blvd 2bdr/2bath w/twin beds	$31,216	$230	34%	2	2	1	$65	✅	✅	❌	Y / Y	⭐️ 5 (1)
Tropicana Blvd 2bedroom Deluxe Family Condo	$25,228	$243	25%	2	2	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (2)
Luxury Condo 5 Minutes from Raider's Stadium	$59,944	$169	83%	2	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (408)
Las Vegas, NV, Tropicana, 2 Bedroom Queen #1	$58,204	$248	55%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (1)
Upscale Condo Resort~Full Amenities~2 Bed/2 Bath	$34,818	$206	40%	2	2	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (19)
Las Vegas Tropicana Blvd - 2bdrm/2b Deluxe w/Queen	$49,431	$292	42%	2	2	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (1)
Las Vegas, NV, Tropicana, 2 Bedroom Deluxe T #3	$48,860	$278	43%	2	2	2	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Las Vegas, NV, Tropicana, 2 Bedroom Deluxe T #4	$48,115	$278	42%	2	2	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (4)
Las Vegas, NV, Tropicana, 2 Bedroom Deluxe T #5	$48,151	$279	42%	2	2	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (1)
Las Vegas, NV, Tropicana, 2 Bedroom T #1	$47,689	$249	47%	2	2	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (2)

Return Metrics

312.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,524	$43,049	$64,573	$86,098	$107,623	$215,246	$645,738
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16	$34	$53	$73	$94	$221	$1,360
Down Payment	$340	$340	$340	$340	$340	$340	$340
Property Appreciation	$51	$103	$157	$213	$270	$584	$2,426
Total Return	$21,932	$43,527	$65,124	$86,725	$108,328	$216,392	$649,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

312.35%

Cap Rate

1,272.89%

Return on Investment

313.34%

5155 W Tropicana Ave 1159 Las Vegas, NV, 89103

2 bed • 2 bath • 6 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

12193

Airbnb Investor Score

$21,524

Annual Profit

1272.9%

Cap Rate

312.4%

Cash on Cash

$40,597

Annual Revenue

BNBCalc predicts this property will get $247 per night with 45% occupancy, putting it in the top 32% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$45,165

Avg annual revenue

45%

Avg occupancy rate

$247

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

$25k

$35k

$50k

$60k

$21,525

Profit

Revenue

$40,597

Operating Expenses

$18,958

Operating Income

$21,639

Mortgage & Taxes

$115

Profit (Cash Flow)

$21,525

$6,891

Cash Investment

Down Payment

$340

Renos & Furnishing

$6,500

Closing Costs

$51

Total

$6,891

DSCR Ratio

Strong

188.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

312.35%

Cap Rate

1,272.89%

Return on Investment

313.34%

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

$81

Deductible property tax

$17

Your total deduction

-$20,459

Your adjusted annual income

$150,000 - -$20,459 = $170,459

Taxes on $170,459 (30%)

$51,138

Your old tax bill

$45,000

Your new tax bill

$51,138

Estimated tax savings

-$6,138

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -