BNBCalc.com Rental Arbitrage Analysis Report of 8112 Dolphin Landing Drive, Las Vegas, NV, USA

3 bed • 3 bath • 6 guests • $2,395

BNB

Calc

Return Metrics

129.22% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

129.22%

Payback Period Days

282

Return on Investment

129.22%

Annual Revenue

$63,531

AirDNA projects $223/night at 78% occupancy ($63,530).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,688

Annual Expenses

$20,259

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,089

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$529

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

Property Manager Fee

8112 Dolphin Landing Dr Las Vegas, Nevada, 89128-1612

3 bed • 3 bath • 6 guests • $2,395

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$63,531

Profit (Cash Flow)

$14,532

Payback in 282 days

Cash on Cash Return

129.2%

Annual Revenue

$63,531

AirDNA projects $223/night at 78% occupancy ($63,531)

Occupancy Rate

Avg Daily Rate

Return Metrics

129.22% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

129.22%

Payback Period Days

282