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 Cohost Analysis 2601 Chatham Cir, Kissimmee, FL, 34746

3 bed • 2 bath • 9 guests • $351,300

BNB

Calc

Owner income

$26,866

Per year

This Airbnb could earn an additional

$898

Per month vs a Long-Term Rental

Annual Revenue range

$33,075 - $66,471

Annual Revenue

$38,380

AirDNA projects $188/night at 60% occupancy ($41,199). Airbtics projects $128/night at 74% occupancy ($34,595). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $142 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,424$33,075$46,328$66,471
Occupancy66%76%85%90%
Nightly Rate$99$115$142$190

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
The Den! Pool and Pond Views, 5 Miles to Disney

No image available

$58,959
$243
66%
323$130✅❌✅Y / Y⭐️ 5 (4)
Hot tub, Pool table, King bed!

No image available

$59,617
$190
79%
321$179✅✅✅Y / Y⭐️ 5 (97)
Exclusive villa & lake views, minutes from Disney!

No image available

$39,701
$135
77%
324$190✅❌✅Y / Y⭐️ 4.5 (64)
Cozy and renovated 3bdr, with pool, near Disney!

No image available

$39,630
$139
77%
323$140✅❌❌Y / Y⭐️ 4.9 (63)
Modern House w Pool NEAR Disney and Theme Parks!

No image available

$38,442
$141
65%
322$149✅❌❌Y / Y⭐️ 5 (67)
Lovely 3-bedroom with pool and more

No image available

$46,853
$159
79%
323$110✅❌✅Y / Y⭐️ 4.8 (72)
Happy Place, Magical Location

No image available

$25,757
$112
61%
322$150✅✅❌Y / Y⭐️ 4.5 (77)
Princess & Wizard-Themed Villa for 8 (+ toddler)

No image available

$27,657
$84
87%
323$130✅✅❌Y / Y⭐️ 5 (107)
So Close To Disney With All Amennities

No image available

$18,053
$86
51%
323$125✅✅❌Y / Y⭐️ 4.5 (47)
Lovely 3/2 condo just 7 miles away from Disney!

No image available

$30,824
$112
73%
322$100✅❌❌Y / Y⭐️ 5 (86)
Amazing 3 Bedroom Condo Near Disney & Universal

No image available

$32,377
$105
83%
323$120✅✅❌Y / Y⭐️ 5 (165)
Condo Near Disney and all Orlando Theme Parks

No image available

$36,107
$105
87%
321$99✅✅✅Y / Y⭐️ 5 (160)
Charming 3BR Condo | Mins to Disney | Pool/Arcade!

No image available

$18,577
$85
52%
321$150✅✅❌Y / Y⭐️ 5 (48)
Themed 3 bd Condo Near Disney!

No image available

$30,774
$93
90%
323$140✅✅❌Y / Y⭐️ 4.5 (63)
Home away from home for the Parks!

No image available

$34,314
$100
82%
321$130✅✅✅Y / Y⭐️ 5 (92)
Sweet Retreat Sweetwater Club Condo

No image available

$26,232
$82
85%
322$120✅✅❌Y / Y⭐️ 4.5 (211)
Kissimmee Vacation Rental - 5 Mi to Disney World!

No image available

$90,243
$246
98%
322$181✅✅❌Y / Y⭐️ 5 (45)
Pet Friendly! Disney Escape with Mickey! Pool!

No image available

$31,730
$108
76%
323$140✅✅✅Y / Y⭐️ 5 (24)
Disney's Townhome

No image available

$20,352
$96
52%
322$115✅❌✅Y / Y⭐️ 4.5 (38)
Luxury Vacation Home with pool

No image available

$42,750
$158
68%
32.54$130✅❌❌Y / Y⭐️ 5 (18)
Spacious 3BR near Disney, Pool, Clubhouse & gym

No image available

$34,308
$97
80%
322$125✅❌❌Y / Y⭐️ 5 (313)
Condo near Disney Orlando 3 Bdr

No image available

$30,946
$92
91%
323$100✅✅❌Y / Y⭐️ 5 (202)
Chic Kissimmee Townhome: 4 Mi to Disney!

No image available

$32,184
$102
79%
324$176✅✅❌Y / Y⭐️ 4.5 (46)
Funshine even in the rain.

No image available

$34,684
$101
93%
323$50✅❌❌Y / Y⭐️ 4.5 (196)
Welcome to Poinciana Paradise

No image available

$38,978
$118
89%
323$130✅❌❌Y / Y⭐️ 4.5 (36)
Brittany-Perfect 3 BR Pool Home

No image available

$54,787
$204
71%
322$185✅❌❌Y / Y⭐️ 4.5 (6)
Family Home in Kissimmee Near All Attractions!

No image available

$33,074
$128
67%
322$200✅❌❌Y / Y⭐️ 4.5 (41)
3 bed 2 bath pool home by Disney

No image available

$27,333
$171
43%
323$175✅❌❌Y / Y⭐️ 5 (11)
Your Florida Getaway! Chatham Park Rental

No image available

$30,901
$140
60%
324$130✅❌❌Y / Y⭐️ 5 (64)
Private pool-Disney & Universal

No image available

$46,725
$144
87%
322$145✅❌❌Y / Y⭐️ 4.5 (8)
Vacation Home 3 bedroom/2 full bath/private pool

No image available

$59,389
$163
99%
323$150✅❌✅Y / Y⭐️ 5 (99)
Disney vacation home rental.

No image available

$34,903
$129
73%
324$80✅❌❌Y / Y⭐️ 5 (152)
Grand Family Superior 3BD Condo near Disney #7

No image available

$44,827
$142
85%
321$149✅❌✅Y / Y⭐️ 0 (1)
Lovely 3 Bedroom Condo Near Disney & Universal

No image available

$28,663
$105
73%
323$140✅✅❌Y / Y⭐️ 5 (87)
Luxurious Gem near Disney ~ Workspace ~ Movie Room

No image available

$47,688
$196
62%
321$140❌❌❌Y / Y⭐️ 5 (27)
Luxury 3bed Villa with private pool/heated Jacuzzi

No image available

$42,832
$126
90%
32.53$135✅✅❌Y / Y⭐️ 5 (175)
Disney Amazig JAVA Vacation #H-30

No image available

$16,338
$81
41%
321$120❌❌✅N / Y⭐️ 4.5 (54)
Cozy apartment minutes away from Disney

No image available

$27,562
$105
69%
321$160✅✅❌Y / Y⭐️ 5 (34)
Fancy renovated 3/2 Apt close to Parks w amenities

No image available

$34,723
$120
74%
322$113✅✅❌Y / Y⭐️ 5 (222)
Fully Equipped 3 bedrooms 15 min to Disney!

No image available

$23,992
$86
70%
322$99✅✅✅Y / Y⭐️ 5 (141)

property-location

2601 Chatham Cir Kissimmee, Florida, 34746

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$38,380

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $188/night at 60% occupancy ($41,199.52). Airbtics projects $128/night at 74% occupancy ($34,595).

Top 53% of comparables

Top 26% 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.

$36,844

Avg annual revenue

74%

Avg occupancy rate

$128

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

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$38,380

Revenue

Revenue

$38,380

Cleaning

$5,638

Cohost commission

$7,676

Owner payout

$26,866

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

-

Year built:

-

Size:

1,380 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,380 sqft
  • Garage: No
  • Heating:
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Air Conditioner, Central Air, Ceiling Fan
  • View: -
  • Parking: Attached
  • Amenities: Dishwasher, Range Oven, Refrigerator
  • Price per square foot: $252

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 112528280200012350
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $297,200
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $348,900


Schools

  • High School: Poinciana High School with 4/10 star rating