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 Cohost Analysis 829 W Birchwood Cir, Kissimmee, FL, 34743

3 bed • 2 bath • 6 guests • $248,400

BNB

Calc

Owner income

$26,689

Per year

This Airbnb could earn an additional

$977

Per month vs a Long-Term Rental

Annual Revenue range

$37,492 - $69,121

Annual Revenue

$38,128

AirDNA projects $162/night at 54% occupancy ($31,951). Airbtics projects $143/night at 73% occupancy ($38,127). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $143 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,648$37,492$55,153$69,121
Occupancy63%74%85%96%
Nightly Rate$118$134$171$190

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 home near Disney attractions!

No image available

$27,623
$110
65%
322$145❌❌❌Y / Y⭐️ 4.7 (87)
Mi Casita Near Disney/Universal

No image available

$43,802
$151
76%
321$150✅❌✅Y / Y⭐️ 4.9 (79)
Disney Townhome

No image available

$30,272
$84
97%
332$100✅❌❌Y / Y⭐️ 4.8 (279)
Beautiful Vacation Home With Private Pool.

No image available

$54,436
$162
91%
323$160✅❌❌Y / Y⭐️ 4.8 (110)
Welcoming 3BR, 2BA with Ample Driveway Space

No image available

$23,910
$125
48%
322$150❌❌❌Y / Y⭐️ 4.9 (84)
Cozy Home with private pool in Kissimmee/Orlando

No image available

$61,628
$201
81%
321$120✅❌✅Y / Y⭐️ 4.9 (186)
Charming Three Bedroom House with Heated Pool

No image available

$67,500
$188
97%
323$150✅❌❌Y / Y⭐️ 5 (80)
Awesome 3 Bedroom w/Pool Entire House

No image available

$37,952
$134
73%
333$199✅❌❌Y / Y⭐️ 4.2 (49)
Cozy home in Kissimmee.

No image available

$37,060
$116
84%
323$145✅❌✅Y / Y⭐️ 4.8 (22)
Vacation Home Only 15 miles to attractions parks

No image available

$46,728
$166
73%
321$75❌❌❌Y / Y⭐️ 5 (56)
Luxury Poolside Escape: 3BR, 2BA w/ Large Driveway

No image available

$27,040
$119
53%
322$150✅❌❌N / Y⭐️ 5 (43)
Cozy Farmhouse Villa near Airport & Parks

No image available

$35,453
$110
78%
321$150❌❌✅Y / Y⭐️ 4.8 (266)
Upscale Contemporary Waterfront 3/2 Heated Pool

No image available

$63,216
$213
78%
324$139✅❌❌Y / Y⭐️ 5 (290)
Cozy Home with Pool, 20 mins from attractions!

No image available

$25,273
$156
43%
322$150✅❌❌Y / Y⭐️ 5 (20)
The Corner

No image available

$29,482
$120
63%
323$150❌❌✅Y / Y⭐️ 4.8 (23)
Island 1

No image available

$26,471
$81
82%
322$80✅❌❌Y / Y⭐️ 4.8 (53)
Modern 3BR Farmhouse Near Attractions Parks & More

No image available

$30,100
$137
52%
321$99❌❌✅N / Y⭐️ 4.9 (43)
Cheerful 3 bedroom pool home mins away from Disney

No image available

$29,427
$110
72%
323$200✅❌❌Y / Y⭐️ 4.7 (59)
Mel's Resort. Home away from home with a pool!

No image available

$44,142
$122
98%
323$175✅❌❌Y / Y⭐️ 4.9 (28)
3 bedroom Villa in Kissimmee

No image available

$37,384
$104
96%
321$100✅❌❌Y / Y⭐️ 4.8 (227)
Lake House near Disney World/ Volcano Bay

No image available

$49,299
$171
75%
322$140❌❌✅Y / Y⭐️ 4.7 (47)
Near Disney * Private Pool *Arcade Room * King Bed

No image available

$55,151
$216
67%
323$179✅❌✅Y / Y⭐️ 5 (39)
Florida Themed Home w/ Free Heated Private Pool!

No image available

$64,046
$182
96%
323$80✅❌❌Y / Y⭐️ 4.9 (49)
Cozy 3-bedroom home mins. to shopping/attractions

No image available

$40,580
$119
91%
323$195❌❌❌Y / Y⭐️ 4.9 (10)
Florida Vacation Home by Parks!

No image available

$49,439
$135
99%
322$160✅❌❌Y / Y⭐️ 5 (23)
LUX 3 BR Townhome Near Disney

No image available

$46,856
$173
74%
332$0✅❌✅Y / Y⭐️ 5 (10)
Green Oak House

No image available

$35,221
$100
85%
321$95❌❌❌Y / Y⭐️ 4.8 (41)
M&M Vacation Home 2 with Heated Pool

No image available

$35,310
$134
72%
333$0✅❌❌N / N⭐️ 0 (2)
This charming home offers comfort and convenience

No image available

$34,850
$102
88%
321$71❌❌❌Y / Y⭐️ 5 (16)
Lake Front Retreat

No image available

$31,388
$134
64%
324$0✅❌❌Y / Y⭐️ 4.5 (93)
tu casa /3-BR HOME/15 min from MCO/DW

No image available

$30,199
$125
59%
321$200❌❌❌Y / Y⭐️ 5 (14)
Comforting 3BR Near Theme Parks

No image available

$31,789
$189
45%
325$150✅❌❌Y / Y⭐️ 4.8 (6)
BUENAVENTURA LAKES (263HS) - 3BR 2BA home with pool in a private setting

No image available

$39,216
$128
82%
323$100✅❌❌Y / Y⭐️ 4.2 (49)
Kissimmee Escape Oasis

No image available

$38,045
$189
55%
322$0✅❌❌Y / Y⭐️ 0 (6)
Cozy Paradise w/BBQ | Minutes from Disney

No image available

$40,966
$123
91%
323$0✅❌✅Y / Y⭐️ 5 (14)
Fun Private Home 3/2 NEAR Disney&Airpt

No image available

$22,843
$78
70%
321$105✅❌❌Y / Y⭐️ 4.8 (74)
Kissimmee home with pool

No image available

$28,726
$167
47%
321$0✅❌✅N / N⭐️ 5 (6)
Lakeside-Luxus-Villa mit Pool

No image available

$40,992
$175
64%
326$195✅❌❌Y / Y⭐️ 4.8 (21)
Spacious vacation home with private pool, flat scr

No image available

$47,042
$153
84%
3328$186✅❌❌Y / Y⭐️ 4.7 (7)

property-location

829 W Birchwood Cir Kissimmee, Florida, 34743

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$38,128

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $162/night at 54% occupancy ($31,951.54). Airbtics projects $171/night at 73% occupancy ($38,127).

Top 56% of comparables

Top 44% 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.

$38,817

Avg annual revenue

73%

Avg occupancy rate

$143

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

$10k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

$38,128

Revenue

Revenue

$38,128

Cleaning

$5,613

Cohost commission

$7,626

Owner payout

$26,689

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

8,233 sqft

Year built:

1986

Size:

1,709 sqft

Type:

SFR

Parking:

-

Heating:

Yes

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
235 Red Maple Dr321,790-7,4921989$0-
232 Red Maple Dr321,790-9,6271988$413,500-
949 Florida Pkwy421,850-7,6231983$0-
2505 Quail Run Blvd N321,573-7,4921994$0-
214 Red Maple Dr321,558-7,4921988$593,800-
221 Red Maple Dr321,562-7,8841989$0-
264 Satinwood Cir321,728-8,9301989$0-
76 W Cedarwood Cir321,732-7,8411983$0-
303 Silk Oak Dr321,612-7,8841989$0-
769 E Birchwood Cir421,765-10,4541983$390,000-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 8,233 sqft
  • Building area: 1,709 sqft
  • Garage: No
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 072530269101520080
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $300,400
  • County Est. Land Value: $52,000
  • Assessed Land Value: $52,000
  • County Est. Structure Value: $248,400
  • Market Estimate: -


Schools

  • Elementary School: Ventura Elementary School with 4/10 star rating
  • Middle School: Denn John Middle School with 3/10 star rating
  • High School: Cypress Creek High School with 4/10 star rating