property-location

2931 Red Oak Dr Kissimmee, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

$48,015

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$222
Occupancy
59%

$15k

$35k

$50k

$75k

Magical Palms Villa-Pool+HotTub+Sleeps 8+Parks
$72,675
$48,885
$244
81.4%
382952$0✅✅✅Yes / Yes❌⭐️ 4.97 (65)Profile
3BR Family Home | Minutes From Orlando Parks
$67,556
$29,399
$329
56.3%
38632$0❌❌✅No / No❌⭐️ 5 (2)Profile
Heated Pool Home Near Disney | Sleeps 8 3BR
$66,794
$46,019
$289
63.2%
384262$80✅❌❌Yes / Yes❌⭐️ 4.88 (118)Profile
Magical Disney-Themed House with Private Pool
$64,952
$30,659
$253
70.2%
384372$0✅❌✅Yes / Yes❌⭐️ 4.82 (39)Profile
Disney Escape: 3BR Pool Home + Jacuzzi + Game Room
$60,091
$42,088
$313
52.5%
373342$0✅❌❌Yes / Yes❌⭐️ 5 (27)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,560/mo

Avg profit / month

-$644/mo

Best profit month

Mar $808

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-74.39%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.