BNBCalc.com Rental Arbitrage Analysis Report of 2701 Frecco Cavern Ct, Henderson, NV 89052, USA

3 bed • 2 bath • 8 guests • $2,800

BNB

Calc

Return Metrics

340.59% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

340.59%

Payback Period Days

107

Return on Investment

340.59%

Annual Revenue

$96,907

AirDNA projects $402/night at 66% occupancy ($96,906).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,050

Annual Expenses

$24,598

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,368

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$808

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

Property Manager Fee

$0

2701 Frecco Cavern Ct Henderson, Nevada, 89052-3923

3 bed • 2 bath • 8 guests • $2,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$96,907

Profit (Cash Flow)

$38,709

Payback in 107 days

Cash on Cash Return

340.6%

Annual Revenue

$96,907

AirDNA projects $402/night at 66% occupancy ($96,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

340.59% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

340.59%

Payback Period Days

107