BNBCalc Short Term Rental Investment Analysis 2927 Fable St, Kissimmee, FL, 34746

9 bed • 5 bath • 24 guests • $1,000,000

BNB

Calc

Report by:

Office Frontier Residences

office@frontier-residences.com

Annual Revenue

$107,513

Profit (Cash Flow)

$12,400

Cash on Cash Return

4.9%

Cap Rate

8.0%

Annual Revenue

$107,513

AirDNA projects $500/night at 74% occupancy ($135,140). Airbtics projects $446/night at 66% occupancy ($107,513). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 66% occupancy rate, $446 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,986	$86,425	$142,516	$238,262
Occupancy	57%	68%	75%	81%
Nightly Rate	$285	$343	$511	$790

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
33 Disney Villa ★ GameRoom ★ Movie Theater ★ Pool	$60,485	$235	60%	9	5	1	$385	✅	✅	❌	Y / Y	⭐️ 5 (105)
Pool, Themed Rooms & Game Room! 9BR Home near WDW	$89,971	$321	74%	9	5	2	$299	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
Lake View -9BD/5BA at Storey Lake!Private Pool+SPA	$76,220	$343	59%	9	5	4	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
Modern 9BR Home w/ Game & Themed Rooms near Disney	$94,700	$343	73%	9	5	2	$299	✅	✅	❌	Y / Y	⭐️ 4.5 (71)
Fable Haven \| Pool Home \| Game Room! \| 652	$78,862	$293	72%	9	5	1	$302	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
9 Bd/5Ba Lakefront Sleeps 25! Storey Lake (2931FS)	$75,374	$206	94%	9	5	3	$369	✅	❌	❌	Y / Y	⭐️ 5 (25)
Storey Lake Resort 9 Bed Game/theater Room	$185,006	$684	70%	9	5	1	$418	✅	✅	❌	Y / N	⭐️ 0 (0)
Wonderful 9BR Mansion W/ Pool Area & Foosball	$240,784	$1,037	63%	9	6	5	$369	✅	✅	❌	Y / Y	⭐️ 0 (0)
4509 Target	$65,176	$235	75%	9	5	5	$265	✅	✅	❌	Y / Y	⭐️ 3.5 (11)
Lake View 8BR with Pool/SPA/Theater/Game Room	$292,587	$1,005	78%	9	5	5	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
4548Target	$59,863	$235	68%	9	5	3	$265	✅	✅	❌	Y / Y	⭐️ 4.2 (18)
BeeMyGuest Storey Lake 9Bed #2905	$87,899	$316	76%	9	5	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Epic Space Decor & Pool Near Disney Parks	$67,214	$202	86%	9	5	1	$340	✅	✅	❌	Y / Y	⭐️ 4.5 (22)
2826 storey	$97,477	$367	71%	9	5	4	$265	✅	✅	❌	Y / Y	⭐️ 4.5 (43)
Disney Dreamhouse, Theater, Arcade, Moana, Potter!	$279,265	$797	95%	9	5	1	$399	✅	✅	❌	Y / Y	⭐️ 5 (49)
Brand new house 10 min to Disney 2989prota	$82,550	$344	65%	9	5	4	$265	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
9 BEDS \| GamesRoom Pool/Spa Home Theater 2944Penel	$83,234	$366	61%	9	5	4	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
HGTV Designed! Theater, Theme Rooms	$266,981	$782	92%	9	5	2	$399	✅	✅	❌	Y / Y	⭐️ 5 (39)
Brand New House Private Lake View 3009 Protagonist	$57,534	$332	47%	9	5	5	$265	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
4552Target	$65,604	$316	56%	9	5	5	$265	✅	✅	❌	Y / Y	⭐️ 4 (23)
Storey Lake 9 BR Villa With Games Room 2709book	$79,376	$284	76%	9	5	5	$265	✅	✅	❌	Y / Y	⭐️ 0 (2)
SUPER STAR- 9BD\|5BAs \| VR SHIP \| MOVIEs \| ARCADEs	$42,917	$286	41%	9	5	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Farble House next to Disney	$104,701	$400	71%	9	5	3	$430	✅	✅	❌	Y / Y	⭐️ 5 (12)
LAKE VIEW I Brand New 9Bed House at Storey Lake	$116,235	$617	50%	9	5	3	$365	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
2900Penolpe	$115,715	$475	66%	9	5	4	$265	✅	✅	❌	Y / Y	⭐️ 4.5 (22)
2909Fable	$78,553	$369	57%	9	5	5	$265	✅	✅	❌	Y / Y	⭐️ 4.5 (33)
Dream 2905 Vacation Home at Storey Lake Resort	$114,409	$591	52%	9	5	1	$320	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
Outstanding 9Bdrm at Storey Lake	$124,903	$464	73%	9	5	4	$440	✅	✅	✅	Y / Y	⭐️ 0 (0)
Lake View Villa w/Games room, Theater Room, & Pool	$110,055	$485	62%	9	5	3	$0	✅	✅	❌	Y / N	⭐️ 5 (5)
Lake Front 9 Bedroom Mansion w/Theatre Room & Pool	$181,796	$790	62%	9	5	3	$350	✅	✅	❌	Y / Y	⭐️ 4.7 (20)
5Star Villas Close to Disney, Orlando Mansion 3232	$142,793	$676	57%	9	6	5	$369	✅	✅	❌	Y / Y	⭐️ 0 (0)
Striking 9BR Lakeview Pool/SPA near Disney World	$62,366	$240	71%	9	5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
°o° L99K °o° 19 Beds! Sleeps 32! Pool, Theater Clu	$154,363	$1,318	32%	9	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Lakeview 9B Game/VR-Pool-Movie	$129,564	$423	81%	9	5	3	$345	✅	❌	✅	Y / Y	⭐️ 0 (0)
2925 Lakeview 9B Game/VR-Pool-Movie	$65,790	$215	80%	9	5	3	$345	✅	❌	✅	Y / Y	⭐️ 5 (1)
Lakeview 9B Game/VR-Pool-Movie	$46,518	$310	41%	9	5	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Rest! Disney and Universal just minutes away!	$56,502	$359	43%	9	5	3	$345	✅	❌	❌	Y / Y	⭐️ 0 (0)
Storey Lake 9 BR Villa w/Games Room & Theater 4388	$57,474	$302	52%	9	5	4	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Striking★9BR Lakeview Pool/SPA, near Disney World	$62,220	$250	68%	9	5	1	$340	✅	✅	❌	Y / Y	⭐️ 4.4 (8)
9BR Marvelous Home w/ Theater, Lakeview, Pool, Spa	$75,341	$250	80%	9	5	1	$310	✅	✅	❌	Y / Y	⭐️ 0 (0)

2927 Fable St Kissimmee, Florida, 34746

9 bed • 5 bath • 24 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Office

$920,800

Zestimate

Kissimmee

Zoning

Laws

Airbnb Investor Score

$12,399

Annual Profit

8.0%

Cap Rate

4.9%

Cash on Cash

$107,513

Annual Revenue

BNBCalc predicts this property will get $446 per night with 66% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$108,209

Avg annual revenue

66%

Avg occupancy rate

$446

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

$40k

$125k

$205k

$295k

Property Overview

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

Lot size:

7,601 sqft

Year built:

2018

Size:

4,305 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 7,601 sqft

Building area: 4,305 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $213

Lot Info

Zoning: -

Land Use: -

Parcel Number: 012528510400010220

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $767,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $920,800

Schools

Elementary School: Flora Ridge Elementary School with 2/10 star rating
Middle School: Kissimmee Middle School with 3/10 star rating
High School: Celebration High School with 6/10 star rating