BNBCalc Short Term Rental Cohost Analysis 220 Brunello Drive, Davenport, FL

5 bed • 4 bath • 15 guests • $400,000

BNB

Calc

Owner income

$26,493

Per year

This Airbnb could earn an additional

$414

Per month vs a Long-Term Rental

Annual Revenue range

$37,282 - $71,196

Annual Revenue

$37,847

AirDNA projects $205/night at 50% occupancy ($37,437). Airbtics projects $157/night at 66% occupancy ($37,846). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $157 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$27,266	$37,282	$53,039	$71,196
Occupancy	54%	66%	78%	93%
Nightly Rate	$135	$149	$177	$198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Villa with Heated Pool option, Near Disney	$48,062	$208	61%	5	3.5	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (52)
Rochester Loop Retreat	$31,527	$146	59%	4	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (29)
Beautiful And Peaceful 5 B/Room Home Private Pool	$40,852	$171	65%	5	4.5	5	$170	✅	❌	❌	Y / Y	⭐️ 5 (8)
Family-Friendly Disney Get Away!	$32,407	$120	68%	5	4.5	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (88)
5 Bedroom villa close to Disneyworld	$29,089	$114	67%	5	3.5	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (48)
Private 4 bedroom pool home in Disney Area	$35,239	$128	71%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Game Room + Private Heated Pool + 8 MI to Disney	$50,874	$137	96%	4	3.5	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (81)
Disney 5 bd Villa w/Pool/Spa, 2 suites w/King beds	$55,925	$175	81%	5	3.5	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (75)
Home Sweet Home	$39,660	$116	93%	4	3.5	5	$175	✅	✅	❌	Y / Y	⭐️ 5 (50)
Minutes to Parks / Pet Friendly / Fully Renovated	$40,373	$135	80%	4	2	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (72)
Beautiful home near Disney w/ heated pool!	$28,377	$142	51%	4	3	10	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
Cheerful 4 bedrooms, 3 baths Villa with pool & spa	$39,556	$139	77%	4	3	4	$180	✅	❌	❌	Y / Y	⭐️ 5 (36)
64 - Great 4 bedroom villa with south facing pool	$45,762	$149	78%	4	3	4	$135	✅	✅	❌	Y / Y	⭐️ 0 (2)
Great Value \| 4BR Townhome Close to Theme Parks	$28,939	$145	50%	4	3.5	4	$200	✅	✅	❌	Y / Y	⭐️ 4 (6)
Much Needed Private Relaxation Home	$46,344	$130	97%	4	3.5	5	$175	✅	✅	❌	Y / Y	⭐️ 5 (58)
Pool Home with Spa, Close to Attractions (1028THB)	$35,638	$141	66%	4	4	1	$180	✅	❌	❌	Y / Y	⭐️ 4 (71)
The Haven@Tuscan Hills - a stunning 5 bedroom home	$45,369	$198	62%	5	4	5	$200	✅	✅	✅	Y / Y	⭐️ 5 (5)
Tuscan Villa Escape - Private Pool / 24/7 Support	$42,380	$157	65%	4	3	1	$170	✅	❌	❌	Y / Y	⭐️ 4 (15)
Spacious Villa Near Disney World: Lanai w/ Pool!	$29,844	$166	44%	6	5	3	$284	✅	✅	❌	Y / Y	⭐️ 3.4 (7)
Gated, pool table, private pool 8 miles to Disney	$34,925	$200	47%	4	3.5	1	$235	✅	❌	❌	Y / Y	⭐️ 4 (7)
2025 Vacation Savings: Secure Your Spot Today!	$52,997	$181	80%	5	3.5	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
Tuscan Hills Villa Nr Disney 5 bed pool/spa/games	$36,330	$130	76%	5	3.5	7	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (63)
5B Gated House w Pool/ Family and Friends	$32,454	$133	55%	5	4	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (31)
Turtley - Heated Spa - Themed Bedrooms - BBQ Grill	$66,055	$192	94%	5	3.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (93)
Disney Area 6 Bedroom Private Pool Home	$52,863	$198	70%	6	4.5	1	$221	✅	❌	❌	Y / Y	⭐️ 4 (4)
4 bedroom pool home near Disney!	$35,365	$260	34%	4	3.5	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (4)
Modern Dream Disney Vacation Getaway \| Pool	$45,462	$135	90%	4	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
Home in Davenport	$31,876	$163	52%	4	2.5	3	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Dream Gated House 5 Bedr 4 Bath Pool 15 Min Disney	$62,257	$178	95%	5	4	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (164)
Centrally located Mediterranean-style villa	$26,550	$115	52%	4	4	1	$219	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Villa REVO Orlando: all-in-one 5 star vacation!	$50,244	$206	65%	5	4	2	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (183)
Pool Home in Gated Community Near Parks(T842BD)	$32,509	$138	62%	4	3.5	1	$180	✅	❌	❌	Y / Y	⭐️ 4 (36)
Magic of Brunello \| Pool, Themed Rooms & More!	$37,712	$143	70%	5	4	1	$199	✅	✅	❌	Y / Y	⭐️ 5 (20)
Ref 69. Stunning villa, own pool, Tuscan Hillas near Disney	$49,883	$177	77%	5	3	5	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Villa in Davenport	$38,846	$161	63%	4	3	5	$160	✅	✅	❌	Y / Y	⭐️ 5 (25)
The Sunshine Bungalow	$55,144	$185	81%	4	4.5	5	$200	✅	✅	❌	Y / Y	⭐️ 5 (14)
6 Bedroom Premium home with Pool, Spa and Games	$48,075	$168	75%	6	5	1	$215	✅	✅	❌	Y / Y	⭐️ 5 (32)
Themed 4 bed house, private pool , Close to Disney	$23,450	$149	43%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
5.Close to Disney with Pool	$24,860	$170	36%	4	3	2	$200	✅	❌	❌	Y / N	⭐️ 4.5 (29)

220 Brunello Dr Davenport, Florida, 33897

5 bed • 4 bath • 15 guests

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

$37,847

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 50% occupancy.Projected nightly rate is $157/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,019

Avg annual revenue

66%

Avg occupancy rate

$157

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$50k

$65k

$7,569

Profit

Revenue

$37,847

Cleaning

$5,585

Cohost commission

$7,569

Owner payout

$26,493

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

3,907 sqft

Year built:

2006

Size:

1,992 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Central, Heat Pump, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 2

Lot size: 3,907 sqft

Building area: 1,992 sqft

Garage: Yes

Heating: Central, heat pump, natural gas

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Garage Door Opener

Amenities: Convection Oven, Dishwasher, Disposal, Dryer, Gas Water Heater, Microwave, Range, Range Hood, Refrigerator, Washer

Price per square foot: $200

Lot Info

Zoning: -

Land Use: -

Parcel Number: 262512999955001520

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $394,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Davenport High School with 2/10 star rating