5155 W Tropicana Ave 1159 Las Vegas, NV, 89103
2 bed β’ 2 bath β’ 6 guests
Est. $8/mo

This property is for sale!
Contact Agent
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.
Top 31% of comparables
Top 51% 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.
$45,165
Avg annual revenue
45%
Avg occupancy rate
$247
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$35k
$50k
$60k
Sign up to see the data on 10 all comparables
$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
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
312.35%
Cap Rate
1,272.89%
STR 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
$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: -