BNBCalc Short Term Rental Investment Analysis 7535 Brooklyn Dr, Kissimmee, FL, 34747

4 bed • 5 bath • 12 guests • $450,000

BNB

Calc

Annual Revenue

$92,304

Profit (Cash Flow)

$36,269

Cap Rate

14.8%

Annual Revenue

$92,304

AirDNA projects $256/night at 62% occupancy ($57,971). Airbtics projects $228/night at 63% occupancy ($52,463). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $324 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,976	$46,782	$95,495	$103,101
Occupancy	43%	62%	78%	83%
Nightly Rate	$170	$199	$324	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Magic Villas Townhome ~ 5 Miles to Disney Parks!	$47,285	$191	62%	4	3	2	$207	✅	❌	✅	Y / N	⭐️ 5 (48)
4 Bedrooms Near Disney Pool Full Resort Amenities	$52,033	$167	83%	4	4	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (3)
Magic Village PS5 Game Complementary With4Bedrooms	$45,434	$152	81%	4	4	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
4 suites - Close to Disney - Luxury Decor 7505	$62,193	$201	83%	4	4	1	$205	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Minutes From Downtown Orlando! Pool, Free Parking	$38,050	$226	46%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
4 BD/4.5 BA Sleeps 8! Magic Village Views (7575BD)	$63,227	$167	96%	4	5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury 4 suites Villa w/ jacuzzi near Disney 7557	$71,688	$250	77%	4	5	1	$205	❌	✅	❌	Y / Y	⭐️ 5 (16)
Luxury Dream Home \| 7 Min to Disney! \| 4BR/5BA	$44,285	$185	58%	4	5	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (49)
7562 Magic Village 4 suites 8 guests 8 min Disney	$55,385	$176	83%	4	5	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Stunning 4 Bd Close to Disney @ Magic Village Reso	$41,429	$146	75%	4	5	3	$169	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
4 Suites Villa near Disney+ Hot Tub@ Magic Village	$60,436	$215	76%	4	5	2	$210	✅	✅	❌	Y / Y	⭐️ 5 (16)
Next to Disney! 4BR/4.5 BATH Luxury Townhouse	$40,172	$188	56%	4	5	2	$205	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Modern Home in Gated Community - 12min to Disney	$57,441	$242	60%	4	5	1	$307	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
Fantasy Disney Home (45858326)	$48,365	$198	64%	4	5	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
7490 Magic Village 8 guests 4 BDR near 192/Disney	$47,689	$174	73%	4	5	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Accessible 4Bd Close to Disney @ Magic Village 758	$38,696	$130	76%	4	5	3	$169	✅	❌	❌	Y / Y	⭐️ 4.3 (23)
Bright 4BD/4.5 BA w/private BBQ	$50,991	$324	43%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (7)
4 Suites Villa with Jacuzzi close to Disney 7493	$94,195	$286	89%	4	5	1	$205	❌	✅	❌	Y / Y	⭐️ 4.8 (65)
Brand New Home w/BBQ Grill, 7 Minutes from Disney	$124,770	$340	98%	4	5	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (56)
Spacious town-home w/private BBQ close to Disney	$51,148	$325	43%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Modern and Luxury 4 suites Villa near Disney 7521	$58,770	$191	82%	4	5	1	$205	❌	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Home, Up to 10 people, close to Disney 7544	$63,618	$206	83%	4	5	1	$205	✅	❌	❌	Y / Y	⭐️ 5 (15)
4 BD/4.5BA Sleeps 14! Magic Village (7541 BD)	$58,022	$152	97%	4	5	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
7545 Magic Village 4 suites modern 6 min Disney	$40,138	$171	62%	4	5	2	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Fantastic 4BD/4.5 BA w/private BBQ	$53,363	$324	45%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Fantastic 4BD/4.5BA - Pool + Full Kitchen	$53,528	$325	45%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (1)
Luxury 4BED/4.5 BATH With Kitchen, BBQ & FREE WIFI	$49,959	$325	42%	4	5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Enjoy Disney w/family \| 4BR+ Full Kitchen	$50,991	$324	43%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Best Value 4 BR/4.5 BATH \| Full Kitchen & BBQ	$49,959	$325	42%	4	5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Beautiful 4BED/4.5 BATH W/Kitchen, BBQ & Free Wifi	$49,959	$325	42%	4	5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
SUPERB 4BD/4.5 BA \| PRIVATE BBQ \| FREE WI-FI	$49,959	$325	42%	4	5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Beautiful 4BD/4.5 BA w/private BBQ	$49,959	$325	42%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (25)
Pristine 4BD/4.5 BA w/private BBQ	$50,992	$324	43%	4	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
7545 Magic Village 8 guests 4suites 8 min Disney	$40,213	$170	62%	4	5	2	$230	❌	❌	❌	Y / Y	⭐️ 4.7 (54)
Modern 4BR \| Patio \| Pool \| W/D	$26,080	$151	34%	4	5	2	$239	✅	❌	❌	Y / Y	⭐️ 4.2 (32)
Amazing Accessible Magic Village Views (7551)	$38,810	$148	66%	4	5	1	$200	✅	✅	❌	Y / Y	⭐️ 4.4 (12)
MAGIC VILLAGE - Near Disney - 4BDR	$50,100	$234	55%	4	5	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (27)
7478 Magic Village luxury 4stes BBQ 8 min Disney	$51,408	$184	74%	4	5	2	$240	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
7474 Magic Village 4 suites BBQ near 192/Disney	$46,331	$183	68%	4	5	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Beautiful Home at MagicVillage Views(7566)	$25,312	$139	42%	4	5	1	$200	✅	✅	❌	Y / Y	⭐️ 4.3 (14)

Return Metrics

31.6% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,269	$72,538	$108,807	$145,077	$181,346	$362,693	$1,088,079
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$499,769	$549,943	$600,535	$651,556	$703,019	$967,455	$2,180,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.6%

Cap Rate

14.8%

Return on Investment

47.22%

7535 Brooklyn Dr Kissimmee, FL, 34747

4 bed • 5 bath • 12 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

175

Airbnb Investor Score

$36,269

Annual Profit

14.8%

Cap Rate

31.6%

Cash on Cash

$92,304

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $256/night at 62% occupancy.Projected nightly rate is $228/night at 63% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$52,309

Avg annual revenue

63%

Avg occupancy rate

$228

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

$25k

$55k

$90k

$125k

$36,269

Profit

Revenue

$92,304

Operating Expenses

$25,680

Operating Income

$66,625

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$36,269

$114,750

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$11,250

Closing Costs

$13,500

Total

$114,750

DSCR Ratio

Strong

2.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.6%

Cap Rate

14.8%

Return on Investment

47.22%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,357

Deductible property tax

$4,455

Your total deduction

$9,864

Your adjusted annual income

$150,000 - $9,864 = $140,136

Taxes on $140,136 (30%)

$42,041

Your old tax bill

$45,000

Your new tax bill

$42,041

Estimated tax savings

$2,959

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

2,178 sqft

Year built:

2019

Size:

2,356 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 2

Lot size: 2,178 sqft

Building area: 2,356 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Open

Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Exhaust Fan, Microwave, Range, Range Hood, Refrigerator, Washer

Price per square foot: $210

Lot Info

Zoning: -

Land Use: -

Parcel Number: 022527401600010670

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $444,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Celebration High School with 6/10 star rating