BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2407 Dubai St

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$56,335

Profit (Cash Flow)

-$7,388

Cash on Cash Return

-56.4%

Annual Revenue

$56,335

AirDNA projects $241/night at 64% occupancy ($56,335). Airbtics projects $186/night at 75% occupancy ($50,951). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $241 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,230$47,183$64,874$100,446
Occupancy65%72%84%96%
Nightly Rate$150$170$200$272

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Resort Townhouse Oasis w/ Splash Pool Near Disney

No image available

$35,063
$145
57%
552$200✅✅❌Y / Y⭐️ 5 (76)
Pool, BBQ, Themed rooms, Xbox & Club access - 2406

No image available

$81,523
$300
73%
553$195✅❌❌Y / Y⭐️ 4.9 (51)
5BD Windsor Westside Private Pool (WW 9025)

No image available

$81,059
$223
97%
553$270✅✅❌Y / Y⭐️ 4.9 (118)
Fantastic Home with Private Heated Pool & BBQ

No image available

$54,290
$147
98%
552$195✅✅❌Y / Y⭐️ 4.8 (6)
5 Bedrooms/4.5Bathrooms Windsor Westside (8923 SA)

No image available

$50,663
$160
77%
553$199✅❌❌Y / Y⭐️ 4.4 (19)
5 BD/4.5 BA Pool! Windsor Westside (2414 TD)

No image available

$54,697
$167
82%
553$199✅❌❌Y / Y⭐️ 4.6 (44)
Wonderful Home with Heated Pool & BBQ Grill

No image available

$66,053
$196
88%
552$195✅✅❌Y / Y⭐️ 4.9 (49)
Lovely House 5Beds-4Bath-Private Pool-Club Free

No image available

$39,167
$154
65%
552$230✅❌❌Y / Y⭐️ 5 (25)
Large Home Near Parks: Pool, Grill, Resort Access

No image available

$44,540
$171
67%
552$200✅✅❌Y / Y⭐️ 5 (53)
Splendid 5Bd w/ Private Pool @ Windsor Westside 89

No image available

$39,998
$134
76%
553$209✅❌❌Y / Y⭐️ 4.5 (62)
Florida Stay + $50 DoorDash Gift Card S#10560

No image available

$74,634
$271
71%
553$200✅❌❌Y / Y⭐️ 4.5 (4)
Lovely 5BR/4BA w/ Private Heated Pool & BBQ Grill

No image available

$66,486
$181
98%
552$195✅✅❌Y / Y⭐️ 5 (44)
Family-Friendly Pool Home 5BD Windsor 20032

No image available

$83,441
$363
62%
555$265✅❌❌Y / Y⭐️ 4.5 (14)
House of Fun at Windsor Westside w/ Pool!

No image available

$40,735
$130
83%
551$205✅✅✅Y / Y⭐️ 4.1 (16)
5 BD/ 4.5 BA Pool! Windsor Westside (8928 SA)

No image available

$57,853
$166
86%
553$199✅❌❌Y / Y⭐️ 4.5 (9)
"Sunnyside Up" Luxurious Townhome w/private pool

No image available

$37,593
$204
49%
553$200✅❌❌Y / Y⭐️ 5 (91)
Windsor Discovery | Kids Bedrooms | 709

No image available

$40,146
$152
69%
551$217✅❌❌Y / Y⭐️ 4.2 (17)
Beautiful Townhouse Kissimmee - Private Pool-BBQ

No image available

$37,244
$145
66%
552$220✅❌❌Y / Y⭐️ 4.8 (13)
Vacation Home in Kissimmee

No image available

$48,985
$178
64%
562$250✅❌❌Y / Y⭐️ 4.7 (11)
5BD/ 5.5 BA Sleeps 12! Windsor Westside (8973 RS)

No image available

$72,895
$194
99%
563$199✅❌❌Y / Y⭐️ 4.5 (17)
5 BD/ 4.5 BA Sleeps 24! Windsor Westside (2402 TD)

No image available

$58,404
$175
84%
553$199✅❌❌Y / Y⭐️ 4.5 (13)
Private Pool Oasis! 5BR Townhome w/ Patio near WDW

No image available

$44,308
$182
62%
552$186✅✅❌Y / Y⭐️ 4.5 (56)
PVT Pool, BBQ & club access & lots more - 2424

No image available

$45,235
$169
69%
553$195✅❌❌Y / Y⭐️ 4.8 (17)
*Special Offer*Family-Friendly 5BD Windsor 2432DS

No image available

$32,674
$131
65%
555$250✅❌❌Y / Y⭐️ 4.5 (29)
Family Home Near Disney Private Pool BBQ Game Room

No image available

$41,285
$150
72%
553$249✅✅✅Y / Y⭐️ 5 (19)
Pet Friendly Amazing 5 BR sleeps 10 WW2116

No image available

$42,214
$159
70%
561$245✅✅✅Y / Y⭐️ 4.5 (10)
Pet Friendly Amazing 5 BR sleeps 10 WW2116

No image available

$39,908
$150
70%
553$245✅✅✅Y / Y⭐️ 4.7 (37)
5 BD/4.5BA Private Pool! Windsor Westside (2444DS)

No image available

$106,088
$289
95%
553$199✅❌❌Y / Y⭐️ 4.7 (31)
Pvt Pool, BBQ, Xbox & Club Access w/ Lazy River

No image available

$50,874
$173
78%
563$210✅❌❌Y / Y⭐️ 4.9 (81)
2456DS 5BD Beautiful - Cozy - Disney - Club House

No image available

$63,663
$199
83%
553$199✅❌❌Y / Y⭐️ 4.8 (64)
Windsor at westside private pool

No image available

$41,073
$149
70%
551$260✅✅✅Y / Y⭐️ 4.8 (64)
Fun For Everyone ! Free Waterpark & Private Pool!

No image available

$54,482
$164
84%
553$235✅❌✅Y / Y⭐️ 4.9 (60)
Holiday Magic | Near Parks | Resort Amenities

No image available

$74,352
$221
88%
552$195✅✅❌Y / Y⭐️ 4.9 (87)
Amazing New 5BD/5BH Home With Pool/BBQ Near Disney

No image available

$52,549
$143
96%
553$249✅✅❌Y / Y⭐️ 5 (73)
Magnificent 5BD Family Friendly TH near Disney!

No image available

$39,314
$169
62%
554$185✅❌❌Y / Y⭐️ 4.8 (101)
3703WW-Perfect Getaway 5 Ensuites Close to Disney

No image available

$67,528
$217
84%
563$195✅❌❌Y / Y⭐️ 4.8 (64)
December Holiday! Amazing 5 Bed/4.5 bath /Pool/BBQ

No image available

$24,325
$134
45%
552$230✅❌❌Y / Y⭐️ 4.8 (107)
5 BD/4.5 BA Sleeps 10! Windsor Westside (2424 TD)

No image available

$96,736
$283
89%
553$199✅❌❌Y / Y⭐️ 5 (27)
Resort Home With Pool-Sleeps 14 Free Wifi /Parking

No image available

$53,293
$228
61%
553$220✅✅❌Y / Y⭐️ 4.5 (38)
AMAZING DISNEY DREAM HOME - Windsor @ WS 5BD 4.5BR

No image available

$43,782
$176
65%
553$250✅✅✅Y / Y⭐️ 4.6 (54)

Return Metrics

-56.39% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,388-$14,776-$22,165-$29,553-$36,941-$73,883-$221,650
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$7,388-$14,776-$22,165-$29,553-$36,941-$73,883-$221,650

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-56.39%

Payback Period Days

0

Return on Investment

-56.39%

property-location

2407 Dubai St Kissimmee, Florida, 34747

5 bed • 4 bath • 15 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$56,335

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $241/night at 64% occupancy.Projected nightly rate is $186/night at 75% occupancy.

Top 81% of comparables

Top 13% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$54,478

Avg annual revenue

75%

Avg occupancy rate

$186

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

$25k

$50k

$80k

$105k

Sign up to see the data on 40 all comparables

-$7,388

Profit

Revenue

$56,335

Operating Expenses

$19,324

Operating Income

$37,012

Net Effective Rent

$44,400

Profit (Cash Flow)

-$7,388

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-56.39%

Payback Period Days

0