Las Vegas
Investment Analysis

Las Vegas, NV
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
39
Investment Score
Hold
Cap Rate (Est.)
2.3%
Gross Yield
3.8%
P/R Ratio
21.3x
YoY Growth
-2.1%
Median Home Price
$439,000
Average Rent (1BR)
$1,377/mo
Median Income
$73,784
Population
660,942

Investment Breakdown

36
Value Score
29
Growth Score
43
Safety Score
53
Afford Score

Las Vegas has a price-to-rent ratio of 21.3x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.3% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.1% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,377
Annual Gross $16,524

Est. Monthly Expenses

Property Tax (~1.5%) -$549
Insurance (~0.5%) -$183
Maintenance (~1%) -$366
Est. Net Cash Flow $280/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Las Vegas Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$421K2027$460Kโ–ฒ 9.4%2028$477Kโ–ฒ 13.4%20232024Now
$501K$373K
Current
$439K
2026
Projected
$460K
โ†‘ 9.4% by 2027
Projected
$477K
โ†‘ 13.4% by 2028
5yr CAGR:+6.2%
Confidence:Moderate
Rยฒ:0.57
โ–ผ

Our Las Vegas housing market forecast for 2026-2028 suggests a period of price stabilization and modest, single-digit appreciation following the recent cooling. With a median home price of $420,894 and a recent YoY price change of -2.6%, the market is digesting the rapid gains of the past five years, which saw a 36.7% increase. The current price-to-rent ratio of 23.2x, significantly above the national average of 18x, signals that buying remains expensive relative to renting, supporting the 'RENT' verdict for now. However, the 'A' risk grade indicates a stable underlying market. Key local factors like continued migration from high-cost states and a diversifying economy beyond tourism will provide a floor for prices, but affordability challenges will cap aggressive growth.

Answering the key question of will Las Vegas home prices drop, the data points toward a 'soft landing' rather than a significant correction. Days on market have increased to 55, giving buyers more leverage and time, but demand remains present. The market temperature of 58/100 reflects this balanced, albeit cooler, state. As we look toward Las Vegas real estate Las Vegas 2027, affordability will be the central theme. While local wage growth may not keep pace with home prices, the city's appeal as a business-friendly environment with no state income tax will continue to attract residents and investors. This influx will likely absorb inventory, preventing a major price decline and setting the stage for a gradual recovery.

Overall, the forecast for the Las Vegas housing market through 2028 is one of cautious optimism. The era of double-digit annual gains appears over for this cycle, replaced by a more sustainable growth path. Expect price appreciation to hover in the low-to-mid single digits, closely tied to mortgage rate movements and local job market health. For potential buyers, the market will offer more options and less competition than in recent years, but the fundamental cost of buying versus renting remains a hurdle. For the Las Vegas market, the path forward is less about explosive growth and more about building a stable, healthy foundation for the long term.

Projected Cap Rate (2027)
2.2%
5yr CAGR
+6.2%

Job Market

Unemployment 5.0%
National avg: 3.7%
Job Growth (YoY) +3.0%

Healthcare

69
Score
Below Avg

Risk Factors

High Crime Area
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 97.2%
Months Supply 4.4
Price Drops 24%
Gone in 2 Wks 21%

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Las Vegas.

Total ROI
-134%
on $87,800 invested
Annual ROI
NaN%
compounded
Total Return
-$117,382
appreciation + cashflow
Mo. Cash Flow
-$2,079
year 1 estimate
Equity Growth Over 5 Years
Y191kY295kY399kY4104kY5108k
Appreciation
$0
Cash Flow
-$117,382
Final Equity
$108,381

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Las Vegas

Property

Purchase Price$439,000
Monthly Rent$1,377
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,842
Monthly Cash Flow
-$22,098/ year
-25.2%
Cash-on-Cash
1.0%
Cap Rate

Monthly Breakdown

+ Rental Income$1,377
โˆ’ Mortgage (P&I)$2,220
โˆ’ Property Tax$439
โˆ’ Insurance$125
โˆ’ Maintenance$366
โˆ’ Vacancy Loss$69
= Net Cash Flow-$1,842

Investment Summary

Down Payment
$87,800
Loan Amount
$351,200
Total Monthly Expenses
$3,219
Gross Yield
3.8%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026