property-location

2171 Mallard Creek Cir Kissimmee, Florida

4 bed • 3 bath • 8 guests

Monthly Rent

$40,042

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$225
Occupancy
49%

$5k

$285k

$570k

$875k

Spacious 4BR Retreat with Private Pool & Games
$872,289
$512,083
$3,785
63.1%
483863$140✅❌❌Yes / Yes❌⭐️ 4.72 (29)Profile
Stay at Hogwarts Harry Potter's Home Free Parking Pets Allowed
$80,176
$51,801
$663
33.1%
494903$0❌❌❌Yes / No❌⭐️ 4 (38)

—

Villa Resort Club
$63,764
$41,480
$359
48.7%
484642$0✅❌✅Yes / Yes❌⭐️ 4.88 (177)Profile
Magical 4 Bedroom House sleeps 9 people
$61,397
$26,125
$274
61.5%
492562$0❌❌✅Yes / Yes❌⭐️ 4.96 (45)Profile
Spacious Vacation Home 20 min from Theme Parks!
$59,335
$28,107
$239
68%
4145842$0❌❌✅Yes / Yes❌⭐️ 2.3 (57)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,600/mo

Avg profit / month

-$1,366/mo

Best profit month

Jul $238

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-141.64%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.