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 7503 Atlantis Way

1 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$19,931

Profit (Cash Flow)

-$9,060

Cash on Cash Return

-208.3%

Annual Revenue

$19,931

AirDNA projects $173/night at 57% occupancy ($36,016). Airbtics projects $107/night at 51% occupancy ($19,931). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 51% occupancy rate, $107 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,197$17,977$27,757$35,248
Occupancy41%46%60%70%
Nightly Rate$80$105$125$136

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
Serene Orlando Dunes Haven (1-BDR).

No image available

$14,948
$126
31%
112$60βœ…βœ…βŒY / Y⭐️ 5 (1)
Mystic Dunes Resort- 1 bedroom

No image available

$15,675
$98
43%
112$49βœ…βŒβŒY / Y⭐️ 5 (4)
Mystic Dunes Resort- 1 bedroom

No image available

$15,675
$98
43%
112$49βœ…βŒβŒY / Y⭐️ 2 (1)
Luxury Toy Story Themed Condo!

No image available

$27,925
$112
67%
114$120βœ…βœ…βŒY / Y⭐️ 5 (6)
Mystic Dunes Resort & Golf- 1 bdrm

No image available

$30,848
$172
49%
112$0βœ…βŒβŒY / Y⭐️ 4.7 (10)
Dreamy 1-BDR Hideaway near Orlando.

No image available

$10,818
$66
41%
112$60βœ…βœ…βŒY / Y⭐️ 4.8 (4)
Festiva Orlando Resort 1br mini suite, Friday chec

No image available

$17,455
$68
63%
117$45βœ…βœ…βŒY / Y⭐️ 4.6 (5)
Festiva Orlando Resort 1br suite, Friday check-in

No image available

$27,450
$75
100%
117$0βœ…βœ…βŒY / Y⭐️ 4.5 (2)
Mystic Dunes Resort - 1Br Condo

No image available

$24,825
$133
51%
112$0βœ…βŒβŒY / Y⭐️ 4.8 (11)

Return Metrics

-208.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,059-$18,119-$27,179-$36,238-$45,298-$90,597-$271,791
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-$9,059-$18,119-$27,179-$36,238-$45,298-$90,597-$271,791

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-208.26%

Payback Period Days

0

Return on Investment

-208.26%

property-location

7503 Atlantis Way #B108 Kissimmee, Florida, 34747

1 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$2,385

Zestimate

Kissimmee

Zoning


Laws

$19,931

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $173/night at 57% occupancy ($36,016.71). Airbtics projects $107/night at 51% occupancy ($19,931).

Top 31% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$19,866

Avg annual revenue

51%

Avg occupancy rate

$107

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

$10k

$15k

$25k

$30k

Sign up to see the data on 10 all comparables

-$9,060

Profit

Revenue

$19,931

Operating Expenses

$14,591

Operating Income

$5,340

Net Effective Rent

$14,400

Profit (Cash Flow)

-$9,060

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-208.26%

Payback Period Days

0