BNBCalc Short Term Rental Rental Arbitrage Analysis 2525 Reading Trail, Kissimmee, FL, 34746

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$48,519

Profit (Cash Flow)

-$5,788

Cash on Cash Return

-53.3%

Annual Revenue

$48,519

AirDNA projects $222/night at 75% occupancy ($60,813). Airbtics projects $164/night at 81% occupancy ($48,519). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 81% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,906	$52,416	$65,224	$76,092
Occupancy	70%	86%	93%	98%
Nightly Rate	$145	$159	$181	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous Condo Close to Disney w FREE Private Pool	$40,372	$183	58%	4	3	3	$169	✅	✅	❌	Y / Y	⭐️ 5 (10)
Family Home - Kissimmee near Disney	$33,700	$150	57%	4	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (36)
NEW Home 4Bdrms/3 Bath at Storey Lake Resort	$51,095	$137	98%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (3)
Awesome Townhouse 4Bed/3Bath/Pool/5Min Disney	$46,132	$188	59%	4	3	1	$230	✅	❌	✅	Y / Y	⭐️ 5 (13)
2588-Stunning Themed-House at Storey Lake	$51,958	$150	88%	4	3	1	$202	✅	❌	❌	Y / Y	⭐️ 5 (32)
Espectacular casa cerca Disney World	$29,795	$145	49%	4	3	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (27)
Disney adventure resort style free waterpark 2633	$36,907	$130	70%	4	3	2	$189	✅	✅	❌	Y / Y	⭐️ 5 (39)
Ultimate Luxury Home-Private Pool, Themed Bedroom	$49,112	$178	74%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (13)
Disney Themed home with Private Pool & Lazy River!	$74,477	$206	93%	4	3	1	$189	✅	✅	✅	Y / Y	⭐️ 5 (72)
2445ST-Amazing home in the BEST resort near Disney	$68,446	$210	86%	4	3	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (33)
Pro decor Disney Resort style FREE Waterpark 4467	$72,736	$200	96%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 5 (55)
4 BD/ 3 BA Sleeps 12! Storey Lake (2408 RT)	$68,713	$181	98%	4	3	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (4)
4 Bedrooms/ 3 Bathrooms Storey Lake (2625 RT)	$76,153	$200	99%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
2693 Resort 4BR House Waterpark by Disney Orlando	$53,816	$153	91%	4	3	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (55)
2697 Resort 4BR House Waterpark by Disney Orlando	$54,639	$149	96%	4	3	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (47)
Stunning House at Storey Lake close to Disney	$40,339	$129	76%	4	3	1	$202	✅	❌	❌	Y / Y	⭐️ 5 (31)
TH 4Br walking distance to Club	$34,852	$146	61%	4	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (40)
Storey Lake 4BD/3BA Private Pool *King Bed	$49,358	$187	70%	4	3	5	$180	✅	✅	❌	Y / Y	⭐️ 5 (6)
4 BD/ 3 BA Private Pool! Storey Lake (2621SS)	$72,738	$192	97%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (32)
Special Offer Storey Lake, Free Waterpark LA2585	$54,812	$161	90%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 5 (33)
4 BD/ 3 BA Private Pool! Storey Lake (2617RT)	$77,070	$207	98%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (48)
Storey Lake Themed Retreat: Close to Disney Parks!	$45,390	$174	69%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (3)
Storey Lake Townhouse: Disney-Themed Adventure!	$63,182	$207	81%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (25)
2596 - NEW House at Storey Lake * Themed Bedrooms	$42,014	$168	63%	4	3	1	$202	✅	❌	❌	Y / Y	⭐️ 5 (33)
Townhouse Private Pool & Resort Access	$53,263	$162	86%	4	3	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (66)
House with pool in resort	$50,058	$150	84%	4	3	1	$280	✅	❌	❌	Y / Y	⭐️ 5 (33)
Special Offer Storey Lake, Free Waterpark PB2472	$50,434	$153	89%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
15 mins to Disney, 4BD/3BA, PrivatePool, BBQ,Games	$56,790	$171	89%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (36)
Special Offer Storey Lake Free Waterpark LT4435	$51,804	$150	94%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 5 (53)
Resort Access 4BR Retreat w Pool near Disney World	$55,607	$168	89%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (35)
Super Mario Resort style & FREE Waterpark 4463	$46,554	$139	87%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 5 (58)
4BD/3BA Brand New Townhome w/ Private Pool	$46,820	$162	77%	4	3	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (24)
Gorgeous 4 Bd w/ Pool @ Storey Lake Resort 2653	$47,882	$139	90%	4	3	3	$189	✅	✅	❌	Y / Y	⭐️ 5 (14)
4383 Gorgeous At Storey Lake 4Bd W/Pool	$35,190	$144	61%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 5 (53)
2513 Amazing Townhome W/Pool, 4/3 Near Disney	$42,529	$140	77%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 5 (54)
NEW Resort Home + FREE Water Park Close to Disney!	$59,014	$158	99%	4	3	3	$248	✅	❌	❌	Y / Y	⭐️ 5 (49)
Ultimate Townhome Oasis with Pool: Sleeps 13!	$49,569	$138	93%	4	3	1	$254	✅	✅	❌	Y / Y	⭐️ 5 (32)
Brand New Townhouse 4Bed/3Bath/Pool/5Min Disney	$46,645	$179	64%	4	3	1	$230	✅	❌	✅	Y / Y	⭐️ 5 (15)
Marvelous 4Bd w/ Pool Close to Disney @ Storey Lak	$51,472	$158	85%	4	3	3	$189	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Storey Lake-Pool-PROMO read description	$38,554	$134	71%	4	3	2	$190	✅	❌	✅	Y / Y	⭐️ 5 (54)

Return Metrics

-53.34% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,788	-$11,576	-$17,365	-$23,153	-$28,942	-$57,884	-$173,653
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	-$5,788	-$11,576	-$17,365	-$23,153	-$28,942	-$57,884	-$173,653

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-53.34%

Payback Period Days

Return on Investment

-53.34%

2525 Reading Trail Kissimmee, Florida, 34746

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$48,519

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 75% occupancy.Projected nightly rate is $164/night at 81% occupancy.

Occupancy Rate

Top 58% 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.

$51,749

Avg annual revenue

81%

Avg occupancy rate

$164

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

$30k

$45k

$60k

$80k

-$5,788

Profit

Revenue

$48,519

Operating Expenses

$18,307

Operating Income

$30,212

Net Effective Rent

$36,000

Profit (Cash Flow)

-$5,788

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-53.34%

Payback Period Days