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 7691 Indian Ridge Trail S, Kissimmee, FL, 34747

4 bed β€’ 2 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$48,913

Profit (Cash Flow)

-$4,185

Cash on Cash Return

-39.5%

Annual Revenue

$48,913

AirDNA projects $196/night at 61% occupancy ($43,668). Airbtics projects $186/night at 72% occupancy ($48,913). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $186 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,906$48,856$78,727$94,533
Occupancy61%73%86%90%
Nightly Rate$137$175$239$273

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
Modern Luxury Home 4BR W G. Room

No image available

$43,500
$244
44%
422$175βœ…βŒβœ…Y / Y⭐️ 4.7 (65)
Modern Family 4BR w/pool Near Disney & Attractions

No image available

$45,076
$150
77%
423$150βœ…βŒβœ…Y / Y⭐️ 5 (16)
4BDRM, PRIV. POOL,MINS TO DISNEY

No image available

$25,004
$115
51%
423$175βœ…βŒβŒY / Y⭐️ 4.5 (232)
Luxurious 4Bedroom Movie theater & hot tub

No image available

$36,138
$274
32%
422$175βœ…βœ…βœ…Y / Y⭐️ 5 (144)
Ream Family Vacations Disney

No image available

$42,446
$159
69%
421$190βœ…βŒβœ…Y / Y⭐️ 4.5 (42)
Private Home w/pool, near Disney

No image available

$66,446
$216
83%
43.52$275βœ…βœ…βŒY / Y⭐️ 5 (8)
Spectacular BOHO with Gaming room & Hot tub

No image available

$52,950
$273
49%
422$175βœ…βœ…βœ…Y / Y⭐️ 5 (103)
FL Palm Vibes-4 Bdrm Pool- Perfect for Family

No image available

$57,866
$175
87%
423$175βœ…βŒβœ…Y / Y⭐️ 5 (29)
Cinderella's 4/2, Pets, Pool, 86" TV, Playground

No image available

$56,823
$176
87%
423$180βœ…βœ…βœ…Y / Y⭐️ 5 (64)
Home in Kissimmee

No image available

$49,968
$157
82%
422$200βœ…βœ…βœ…Y / Y⭐️ 5 (36)
4 Br, King, Pool, Spa Game Room, Wifi, Near Disney

No image available

$23,927
$111
58%
424$165βœ…βŒβœ…Y / Y⭐️ 4.7 (14)
Amazing - 4Beds Encore

No image available

$76,934
$265
75%
431$220βœ…βœ…βŒY / Y⭐️ 0 (0)
Exclusive pool home - 10 minutes to Disney

No image available

$42,252
$163
62%
421$175βœ…βŒβŒY / Y⭐️ 5 (12)
Spacious Executive Pool Home, Pet Friendly.

No image available

$30,828
$108
71%
423$274βœ…βŒβœ…Y / Y⭐️ 4.5 (52)
Chic Home with Gaming Loft at Encore

No image available

$64,762
$253
60%
433$339βœ…βœ…βŒY / Y⭐️ 4.5 (3)
Rocco's Retreat

No image available

$28,489
$99
71%
423$274βœ…βŒβœ…Y / Y⭐️ 4 (23)
Luxurious Orlando Retreat Near Disney

No image available

$83,720
$295
74%
433$270βœ…βœ…βŒY / Y⭐️ 4.5 (3)
Dainty Home with Themed Bedrooms at Encore

No image available

$73,398
$256
71%
431$339βœ…βœ…βŒY / Y⭐️ 5 (14)
Unforgettable Experience Luxury Vacation Home 7479

No image available

$54,144
$238
59%
433$170βœ…βŒβŒY / Y⭐️ 5 (7)
~ 5 Mi to Theme Parks: Kissimmee Home w/ Pool

No image available

$29,474
$132
57%
424$232βœ…βŒβŒY / Y⭐️ 5 (16)
Premium pool villa with game room, 10m to Disney!

No image available

$35,282
$137
69%
424$190βœ…βœ…βœ…Y / Y⭐️ 4.5 (61)
Relaxing Home near Disney with a Pool & Spa

No image available

$46,307
$139
87%
422$170βœ…βœ…βœ…Y / Y⭐️ 4.5 (116)
Pool + Game Room, 5 Mi to Disney: Kissimmee Home!

No image available

$50,762
$188
72%
423$202βœ…βœ…βŒY / Y⭐️ 4.5 (23)
Tropical Haven Less Than 7 Minutes to Disney World

No image available

$70,492
$214
90%
423$155βœ…βœ…βœ…Y / Y⭐️ 4.8 (159)
Luxury Pool Home, 2 Master, Lakeview & Games Room.

No image available

$44,976
$125
97%
433$274βœ…βŒβœ…Y / Y⭐️ 4 (54)
King bed nature pool games garage peaceful park

No image available

$89,229
$273
87%
421$175βœ…βœ…βŒY / Y⭐️ 5 (95)
Family-Friendly home w/Game Room,Pool& near Disney

No image available

$34,646
$163
54%
423$201βœ…βŒβœ…Y / Y⭐️ 5 (11)
Just upgraded. Pets,Fun game room, 86”TV,4m Disney

No image available

$62,734
$195
87%
423$195βœ…βœ…βœ…Y / Y⭐️ 5 (79)
Casa fΓ©rias Disney em Kissimmee/Orlando

No image available

$61,443
$203
77%
433$240βœ…βŒβŒY / Y⭐️ 5 (22)
Incredible Disney Vacation Home-10 min from Disney

No image available

$48,829
$174
74%
433$259βœ…βœ…βœ…Y / Y⭐️ 5 (40)
Incredible Disney Vacation Home-10 min from Disney

No image available

$68,321
$245
74%
433$299βœ…βœ…βŒY / Y⭐️ 0 (0)
Oakhill Villa

No image available

$58,403
$197
81%
426$176βœ…βœ…βŒY / Y⭐️ 5 (33)
Newly decorated 4 bed pool home. WDW 4 miles

No image available

$27,758
$107
67%
421$274βœ…βŒβŒY / Y⭐️ 5 (11)
Modern Villa with Private Pool in Encore

No image available

$55,578
$277
44%
433$339βœ…βœ…βŒY / Y⭐️ 4.5 (18)
Luna Gem only 15 minutes from Disney

No image available

$48,460
$131
98%
432$120βœ…βŒβŒY / Y⭐️ 4.5 (47)
Perfect Villa Based 5 Miles from Disney!

No image available

$52,557
$199
70%
422$230βœ…βŒβœ…Y / Y⭐️ 4.5 (14)
DISNEY 4BR pool spa with game room wifi Smart TVs

No image available

$34,296
$137
68%
425$150βœ…βœ…βœ…Y / Y⭐️ 5 (13)
Villa 3mi to Disney+Heated Pool+Playroom+ Fire Pit

No image available

$57,894
$152
100%
423$165βœ…βœ…βœ…Y / Y⭐️ 5 (168)
Private House 2 Miles to Disney!

No image available

$43,257
$135
86%
422$185βœ…βŒβŒY / Y⭐️ 5 (20)
No Airbnb Fees! Themed w/Pvt Game Room/Pool 215201

No image available

$78,690
$215
100%
421$0βœ…βœ…βŒY / Y⭐️ 5 (22)

Return Metrics

-39.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,185-$8,370-$12,555-$16,741-$20,926-$41,852-$125,558
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-$4,185-$8,370-$12,555-$16,741-$20,926-$41,852-$125,558

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-39.48%

Payback Period Days

0

Return on Investment

-39.48%

property-location

7691 Indian Ridge Trail S Kissimmee, Florida, 34747

4 bed β€’ 2 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$48,913

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 61% occupancy.Projected nightly rate is $186/night at 72% occupancy.

Top 51% of comparables

Top 46% 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.

$51,351

Avg annual revenue

72%

Avg occupancy rate

$186

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

$25k

$45k

$65k

$90k

Sign up to see the data on 40 all comparables

-$4,185

Profit

Revenue

$48,913

Operating Expenses

$18,359

Operating Income

$30,555

Net Effective Rent

$34,740

Profit (Cash Flow)

-$4,185

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-39.48%

Payback Period Days

0