BNBCalc.com Rental Arbitrage Analysis Report of 9532 Flying Eagle Lane, Las Vegas, NV, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

9.75% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.75%

Payback Period Days

3743

Return on Investment

9.75%

Annual Revenue

$46,634

AirDNA projects $266/night at 48% occupancy ($46,634).

User selected values for this report: 48% occupancy rate, $266 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,455

Annual Expenses

$17,462

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$949

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

$0

property-location

9532 Flying Eagle Ln Enterprise, Nevada, 89123-3497

3 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$46,634

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

9.75%

Payback Period Days

3743