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 338 Marcello Blvd, Kissimmee, FL, 34746

12 bed • 12 bath • 36 guests • $0

BNB

Calc

Annual Revenue

$102,385

Profit (Cash Flow)

$6,635

Cash on Cash Return

22.8%

Annual Revenue

$102,385

AirDNA projects $525/night at 57% occupancy ($109,299). Airbtics projects $438/night at 64% occupancy ($102,385). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $438 rate per night.

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

Percentiles25%50%75%90%
Revenue$70,536$89,822$144,078$190,394
Occupancy55%63%75%82%
Nightly Rate$343$380$514$622

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
Kid-Friendly Retreat Near Disney

No image available

$63,391
$338
48%
1211.53$500✅✅✅Y / Y⭐️ 4.5 (10)
Marvel Game Room & Private Theater in Bella Vida

No image available

$104,314
$373
75%
1211.51$384✅✅❌Y / Y⭐️ 5 (15)
Luxury Lakefront Mansion|Pool|Spa|Large Families

No image available

$65,748
$273
64%
12123$450✅✅❌Y / Y⭐️ 4.8 (46)
Experience Villa 12BD-12BA Vacation Haven (BV368)

No image available

$82,437
$365
59%
1211.51$600✅❌❌Y / Y⭐️ 4.5 (17)
BrandNEW Near Disney Villa/Pool/Spa 12b/11.5br

No image available

$93,731
$409
62%
1211.54$450✅✅❌Y / Y⭐️ 5 (18)
Skylight Theatre 12BR House 51

No image available

$86,185
$349
65%
1211.54$499✅✅❌Y / Y⭐️ 4.5 (5)
Stylish 12bdrm/Sleeps 28, Pool, 15mins to Disney

No image available

$111,370
$448
66%
1211.53$495✅✅❌Y / Y⭐️ 5 (38)
Vibrant 12-Bed 10-Suite Oasis, Colorful & Spacious

No image available

$90,624
$371
66%
12103$460✅❌❌Y / Y⭐️ 4.8 (23)
Disney 12 bedroom luxury mansion with private pool

No image available

$78,995
$430
48%
1211.51$450✅✅✅Y / Y⭐️ 4.5 (88)
Stunning 12BR Lake View Luxury Home Hot Pool & Spa

No image available

$85,507
$427
51%
1211.52$400✅✅❌Y / Y⭐️ 5 (17)
Gorgeous Themed at Bella Vida Resort 12bed11Bath

No image available

$64,990
$347
48%
12113$450✅❌❌Y / Y⭐️ 5 (10)
NewDisneyVilla/PoolSpa12b/11.5br

No image available

$95,435
$430
60%
1211.54$450✅✅❌Y / Y⭐️ 0 (1)
Stylish Themed 12br Home Pool/Spa/Game near Disney

No image available

$173,820
$582
80%
12121$497✅✅❌Y / Y⭐️ 4.8 (10)
Skylight Movie Theatre! Luxury 12BR Pool Villa 51

No image available

$118,602
$381
83%
12124$499✅❌❌Y / Y⭐️ 4.5 (10)
Frozen Dreams & Private Pool at Bella Vida Resort

No image available

$81,209
$339
64%
1211.51$497✅✅❌Y / Y⭐️ 4.5 (23)
Bella Vida 12br 30ppl Villa Pool Spa Near Disney

No image available

$109,046
$360
80%
12121$497✅✅❌Y / Y⭐️ 5 (7)
Magical Disney Villa w/ Pool & Game Room

No image available

$77,208
$298
68%
1211.51$497✅✅❌Y / Y⭐️ 4.5 (20)
Upstay - 30-Guest Pet-Friendly Mansion Near Disney

No image available

$123,483
$601
55%
12111$549✅✅✅Y / Y⭐️ 4.2 (5)
BrandNEW Near Disney LakeVilla/Pool/Spa 12b/11.5br

No image available

$73,127
$333
60%
1211.54$0✅✅❌Y / Y⭐️ 5 (9)
Themed Bedrooms + Poolside Bliss Near Disney

No image available

$54,877
$238
63%
1211.51$0✅✅❌Y / Y⭐️ 4.5 (24)
EPIC 12 Bedroom Home with Private Pool!

No image available

$96,691
$424
58%
1211.53$420✅❌❌Y / Y⭐️ 4.5 (8)
Beautiful 12 bedroom Villa near Disney

No image available

$286,505
$1,000
77%
12123$495✅❌❌Y / Y⭐️ 4.3 (21)
Modern/Spacious 12-Bdrm/Bella Vida Resort/Disney

No image available

$101,013
$507
54%
12124$475✅✅❌Y / Y⭐️ 4 (1)
Bella Vida 12br Luxury Villa Pool Spa Near Disney

No image available

$134,304
$562
64%
121228$497✅✅❌Y / Y⭐️ 4.6 (5)
Lakeview Spacious 12br Themed Home Game/Pool/Spa

No image available

$79,748
$269
81%
12123$0✅✅❌Y / Y⭐️ 5 (5)
Brand NEW 12Bedrooms/Pool/Game Room/Sleeps 24

No image available

$111,644
$372
82%
1211.53$0✅❌❌Y / Y⭐️ 0 (1)
Magical 12BD11.5BA Disney Resort home w/ pool

No image available

$100,850
$778
34%
12123$419✅❌❌Y / Y⭐️ 5 (5)
Cozy 12br/11.5bath, Sleeps 25, Pool/Spa, Game Rm

No image available

$82,524
$345
62%
12123$575✅✅❌Y / Y⭐️ 5 (13)
Modern Spacious 12 bedrooms

No image available

$90,218
$425
58%
1211.53$0✅❌✅Y / Y⭐️ 5 (6)
Modern spacious 12 bedrooms

No image available

$89,596
$612
40%
12123$0✅❌✅Y / Y⭐️ 3.6 (3)
Spacious 12BR Pool Villa/BBQ/Near Disney/24 ppl

No image available

$81,362
$222
91%
12124$499✅✅❌Y / Y⭐️ 1 (2)
Fresh Amazing Family Home, Private Pool | BL101

No image available

$191,097
$687
76%
12121$0✅✅✅Y / Y⭐️ 4.5 (28)
Spacious home w/cinema, games room, pool & spa

No image available

$108,097
$537
55%
12125$675✅❌❌Y / Y⭐️ 3.4 (6)
Stunning Bright Family Home! Sleeps 25| BL102

No image available

$211,584
$615
94%
12123$0✅❌✅Y / Y⭐️ 4.6 (37)
Lakeview Spacious 12br Themed Home Game/Pool/Spa

No image available

$141,117
$450
82%
12121$497✅✅❌Y / Y⭐️ 0 (0)
Happy 12 BR villa with hot pool 15 min Disney 4451

No image available

$66,429
$363
50%
1211.51$0✅❌❌Y / Y⭐️ 0 (0)
Spacious Resort Home 12BR Pool/Spa/Game Disney

No image available

$90,419
$380
63%
12121$497✅✅❌Y / Y⭐️ 0 (0)
Bella Vida 12br Game Room Villa Pool Spa Disney

No image available

$63,870
$277
63%
12121$0✅✅❌Y / Y⭐️ 0 (0)
Luxurious Family Oasis near Disney | Pool & Games

No image available

$125,238
$765
41%
12124$580✅✅❌Y / Y⭐️ 4.9 (11)
Bella Vida 12br 30ple Villa Pool Spa Near Disney

No image available

$65,458
$245
73%
12121$0✅✅❌Y / Y⭐️ 3 (1)

Return Metrics

22.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,635$13,270$19,905$26,540$33,175$66,351$199,053
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$6,635$13,270$19,905$26,540$33,175$66,351$199,053

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.8%

Payback Period Days

1601

Return on Investment

22.8%

property-location

338 Marcello Blvd Kissimmee, Florida, 34746

12 bed • 12 bath • 36 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$102,385

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $525/night at 57% occupancy ($109,299.26). Airbtics projects $438/night at 64% occupancy ($102,385).

Top 46% of comparables

Top 36% 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.

$103,796

Avg annual revenue

64%

Avg occupancy rate

$438

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

$55k

$130k

$205k

$290k

Sign up to see the data on 40 all comparables

$6,635

Profit

Revenue

$102,385

Operating Expenses

$25,310

Operating Income

$77,075

Net Effective Rent

$70,440

Profit (Cash Flow)

$6,635

$29,100

Cash Investment

Renos & Furnishing

$29,000

Setup Costs

$100

Total

$29,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

22.8%

Payback Period Days

1601