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 5374 Diplomat Ct Unit 101, Kissimmee, FL, 34746

4 bed β€’ 3 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$44,180

Profit (Cash Flow)

-$8,363

Cash on Cash Return

-77.1%

Annual Revenue

$44,180

AirDNA projects $189/night at 64% occupancy ($44,179). Airbtics projects $146/night at 75% occupancy ($39,994). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $189 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,820$41,159$55,297$68,012
Occupancy70%77%85%87%
Nightly Rate$120$140$167$202

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
Beautiful 4-Bedroom Townhouse Near Disney

No image available

$50,531
$158
87%
421$165βœ…βŒβŒY / Y⭐️ 5 (15)
Townhouse 4 rooms Just Minutes From Disney

No image available

$34,610
$108
87%
421$165βœ…βŒβŒY / Y⭐️ 4.7 (23)
4 BD/ 3 BA Near Disney! Lucaya Village (25-108 DC)

No image available

$47,924
$155
78%
433$175βœ…βœ…βŒY / Y⭐️ 4.7 (68)
Lucaya Village Townhome w/ Pool, 6 Mi to Disney!

No image available

$40,982
$131
79%
432$207βœ…βœ…βŒY / Y⭐️ 4.6 (31)
4 Bedrooms / 3 Bathrooms Amenities! Lucaya (1-105)

No image available

$48,122
$167
71%
433$175βœ…βœ…βŒY / Y⭐️ 4.8 (41)
4 BD/ 3 BA Near Disney! Lucaya Village (20-101)

No image available

$40,374
$155
65%
433$175βœ…βœ…βŒY / Y⭐️ 4.8 (7)
Most Comfy FOUR-Bedroom townhouse near Disney...

No image available

$56,092
$225
63%
433$300❌❌❌Y / Y⭐️ 5 (2)
4 BD/ 3BA Near Disney! Lucaya Village (21-101 PI)

No image available

$61,092
$184
85%
433$175βœ…βœ…βŒY / Y⭐️ 4.7 (57)
Beautiful home! Lucaya Village 4 beds near Disney!

No image available

$45,331
$135
88%
433$185βœ…βŒβŒY / Y⭐️ 5 (90)
Great Location|ClubHouse Free|4 Beds| 10 peoples

No image available

$22,989
$122
49%
432$185βœ…βœ…βŒY / Y⭐️ 4.8 (94)
TWO KING BEDS minutes from Disney & Universal!

No image available

$46,194
$148
79%
431$179βœ…βœ…βœ…Y / Y⭐️ 4.9 (119)
4 BD/3 BA Near Disney! Lucaya Village (26-108 EW)

No image available

$52,078
$156
86%
433$175βœ…βœ…βŒY / Y⭐️ 5 (38)
No Airbnb Fee*2 Kings*8 Mins to Disney

No image available

$38,387
$117
86%
432$130βœ…βœ…βŒY / Y⭐️ 5 (69)
Magical Wizard Home 4BD, 3 BA Mins Away From Parks

No image available

$35,279
$132
71%
434$195βœ…βœ…βŒY / Y⭐️ 5 (95)
4 BD/ 3 BA Near Disney! Lucaya Village (15-101 EW)

No image available

$45,667
$168
70%
433$175βœ…βœ…βŒY / Y⭐️ 4.8 (43)
Private Townhome Close to Disney- Community Pool

No image available

$33,469
$101
87%
433$145βœ…βœ…βŒY / Y⭐️ 4.7 (127)
Townhouse 4 rooms Just Minutes From Disney

No image available

$44,114
$141
85%
421$165βœ…βŒβŒY / Y⭐️ 2 (1)
4 BD/ 3 BA Near Disney! Lucaya Village (14-101 LH)

No image available

$48,946
$178
70%
433$175βœ…βœ…βŒY / Y⭐️ 4.8 (13)
Wonderful 4BD/3BA Townhouse - Lucaya Village

No image available

$41,668
$165
67%
431$170βœ…βŒβŒY / Y⭐️ 4.8 (44)
Lucaya Village Vacation home

No image available

$36,471
$130
75%
431$130βœ…βœ…βŒY / Y⭐️ 4.8 (171)
Spacious | Themed Bedrooms | Club access

No image available

$35,338
$122
76%
433$155❌❌❌Y / Y⭐️ 4.8 (34)
Adventure Awaitsβ€”Gorgeous Townhouse Close to Disney Parks

No image available

$36,280
$94
98%
433$209βœ…βœ…βŒY / Y⭐️ 5 (309)
5372 Unit 24-108 Lovely 5BD Inside Disney area!

No image available

$35,192
$116
80%
433$170βœ…βŒβŒY / Y⭐️ 4.5 (20)
Bohemian Bungalow! <5 Miles from Parks! 2 Masters!

No image available

$63,473
$177
94%
433$209βœ…βœ…βŒY / Y⭐️ 4.9 (204)
4 Bedrooms/3 Bathrooms Lucaya Resort (20-105)

No image available

$59,550
$208
73%
432$280βœ…βŒβŒY / Y⭐️ 5 (1)
Villa Cheidde- Lucaya Village Resort

No image available

$57,947
$202
73%
432$280βœ…βŒβŒY / Y⭐️ 0 (0)
4 Bedroom 3 Bathroom Lucaya Village 17-104

No image available

$23,058
$132
45%
433$201βœ…βœ…βŒY / Y⭐️ 4.7 (32)
Cozy house superb location!

No image available

$43,806
$122
97%
434$150βœ…βœ…βŒY / Y⭐️ 4.9 (96)
Welcoming 4 BR Sleeps 10 Guests WL2901

No image available

$27,612
$97
75%
433$225βœ…βŒβŒY / Y⭐️ 4.3 (11)
Villa Florida Private 4BR

No image available

$34,265
$109
76%
434$300βœ…βŒβŒY / Y⭐️ 4.7 (63)
4 Bedrooms/ 3 Bathrooms At Lucaya Village! (7-101)

No image available

$68,499
$222
81%
433$175βœ…βœ…βŒY / Y⭐️ 4.7 (21)
Family Gated Lucaya Resort 4bed/3bath Townhouse

No image available

$33,114
$101
85%
435$140βœ…βŒβŒY / Y⭐️ 4.7 (122)
Beautiful 4 Bed | 3 Bath Lucaya Village Townhome

No image available

$29,823
$142
57%
433$180βœ…βœ…βŒY / Y⭐️ 4.5 (3)
Theme House/ close to Disney and Universal

No image available

$37,256
$116
84%
433$160βœ…βŒβŒY / Y⭐️ 4.8 (48)
4 BD/ 3 BA Near Disney! Lucaya Village (18-105)

No image available

$67,428
$217
81%
433$175βœ…βœ…βŒY / Y⭐️ 5 (1)
Beautiful home with plenty of room. Parks near!

No image available

$29,191
$142
53%
431$212βœ…βŒβœ…Y / Y⭐️ 4.6 (26)
4 Bedrooms/3 Bathrooms Lucaya Resort (12-105)

No image available

$28,723
$111
60%
433$280βœ…βŒβœ…Y / Y⭐️ 4.7 (7)
4 BD/3BA Near Disney! Lucaya Village (11-104)

No image available

$58,298
$182
84%
433$175βœ…βœ…βŒY / Y⭐️ 4.6 (7)
Amazing 4Bdrms at Lucaya- 8 miles from Disney

No image available

$33,320
$133
67%
414$195βœ…βŒβŒY / Y⭐️ 0 (0)
Disney Magic: 4BR/3BA Newly Refurbished 8 minutes to WDW!

No image available

$36,734
$139
71%
432$180βœ…βŒβŒY / Y⭐️ 4.8 (17)

Return Metrics

-77.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,363-$16,726-$25,090-$33,453-$41,817-$83,634-$250,904
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-$8,363-$16,726-$25,090-$33,453-$41,817-$83,634-$250,904

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-77.08%

Payback Period Days

0

Return on Investment

-77.08%

property-location

5374 Diplomat Ct Kissimmee, Florida, 34746

4 bed β€’ 3 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$44,180

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 64% occupancy.Projected nightly rate is $146/night at 75% occupancy.

Top 86% of comparables

Top 13% 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.

$42,730

Avg annual revenue

75%

Avg occupancy rate

$146

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$55k

$70k

Sign up to see the data on 40 all comparables

-$8,363

Profit

Revenue

$44,180

Operating Expenses

$17,743

Operating Income

$26,437

Net Effective Rent

$34,800

Profit (Cash Flow)

-$8,363

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-77.08%

Payback Period Days

0