BNBCalc Short Term Rental Investment Analysis Storey Lake Blvd, Kissimmee, FL, 34746

5 bed • 3 bath • 15 guests • $453,500

BNB

Calc

Annual Revenue

$77,534

Profit (Cash Flow)

$23,183

Cap Rate

11.9%

Annual Revenue

$77,534

AirDNA projects $259/night at 71% occupancy ($67,164). Airbtics projects $227/night at 76% occupancy ($63,011). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 87% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,060	$62,749	$80,219	$97,709
Occupancy	69%	76%	87%	92%
Nightly Rate	$203	$220	$244	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
StoreyLake Charming Townhome,By Disney Universal	$50,518	$144	92%	5	4	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (38)
Luxury Home, 5Bdrm, 5Bath, near Disney, Pool & Spa	$59,446	$228	70%	5	5	3	$258	✅	✅	❌	Y / Y	⭐️ 5 (91)
5 Bd/5Ba Lakefront! Storey Lake (4735 KC)	$64,274	$168	100%	5	5	3	$199	✅	✅	❌	Y / Y	⭐️ 5 (30)
Blue Moon House with Pool in Kissimmee	$75,708	$238	84%	5	5	2	$230	✅	✅	✅	Y / Y	⭐️ 4.5 (72)
5 Bd/5 Ba Sleeps 12! Storey Lake (4762 KC)	$112,014	$302	99%	5	5	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (21)
Private Pool 5 bed/5 bath home inside Resort	$53,170	$206	69%	5	5	4	$228	✅	✅	❌	Y / Y	⭐️ 5 (13)
5B/5B House near Disney🎉WaterPark & PVT POOL/SPA!	$87,893	$315	75%	5	5	3	$235	✅	✅	❌	Y / Y	⭐️ 5 (9)
Beautiful 5B/5B Disney Pool Home \| Free Waterpark	$85,086	$255	89%	5	5	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (136)
20% OFF \| 5BR Villa (2 EN-SUITE)\| Pool \| Ping Pong	$68,527	$244	76%	5	5	3	$325	✅	❌	❌	Y / Y	⭐️ 5 (22)
4809 - 5 Bedroom Home in Storey Lake Resort	$74,983	$213	91%	5	5	3	$219	✅	❌	❌	Y / Y	⭐️ 5 (98)
Lake view home w/Pool-BBQ just 10min to Disney	$72,739	$213	90%	5	5	3	$280	✅	✅	✅	Y / Y	⭐️ 4.5 (55)
Story Lake Dream Home steps from Clubhouse	$59,130	$205	73%	5	5	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (50)
4714 - 5 Bedroom Home in Storey Lake Resort	$60,871	$168	92%	5	5	3	$219	✅	❌	❌	Y / Y	⭐️ 5 (164)
New Amazing Storey Lake 5 Bedroom 2755Book	$53,303	$205	70%	5	5	5	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
Book Now! Storey Lake Resort Community	$74,660	$278	70%	5	5	3	$170	✅	✅	❌	Y / Y	⭐️ 5 (41)
Luxury Storey Lake Retreat - Spacious, Disney-Near	$66,162	$230	76%	5	5	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Perfect location 5 beds home! Close to Disney 4712	$69,205	$216	87%	5	5	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Storey Lake Resort 5 Bedroom Private Pool Home	$79,272	$323	66%	5	5	1	$191	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
5 Bedrooms/5 Bathrooms Storey Lake (4733 KCC)	$67,037	$214	81%	5	5	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (41)
Special Offer Storey Lake Pool WE2738	$44,827	$193	61%	5	5	1	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Wonderful home close to disney & universal	$55,349	$198	76%	5	5	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (31)
AvailAugSepOctNov New5BD5BA Priv POOL Storey Lake	$77,699	$277	74%	5	5	3	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (70)
Single Family Home @ Storey Lake Resort...	$78,013	$245	87%	5	5	2	$199	✅	✅	❌	Y / Y	⭐️ 5 (33)
5BD/5BA Villa w/ private pool close to Disney #95	$83,575	$246	90%	5	5	1	$290	❌	❌	❌	Y / Y	⭐️ 5 (69)
5BR Themed Bedrooms at Storey Lake SL4702	$73,471	$230	86%	5	5	3	$245	✅	✅	❌	Y / Y	⭐️ 4.5 (40)
Private Pool and BBQ at Storey Lake 5BR SL3152	$69,896	$238	79%	5	4	3	$245	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Walk to Clubhouse wPrivate Pool	$58,220	$227	68%	5	5	3	$259	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
5BR Home w/Lakeview, Themed rooms & Movie Theater	$81,765	$229	94%	5	5	2	$206	✅	✅	❌	Y / Y	⭐️ 5 (54)
5BR Themed Bedrooms at Storey Lake SL4702	$73,845	$232	86%	5	5	3	$245	✅	✅	❌	Y / Y	⭐️ 3.5 (10)
4755Kings	$61,922	$213	79%	5	5	5	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Special Offer Storey Lake 5Bedr 5Bath Pool RP2769	$44,636	$199	60%	5	5	1	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (108)
Cozy home with Private Pool SHD719	$27,917	$196	36%	5	5	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (88)
Luxury 5BR Home, Private Pool, Prime Location	$54,904	$217	68%	5	5	3	$250	✅	❌	❌	Y / Y	⭐️ 4 (5)
Special Offer Storey Lake 5Bedr 5Bath Pool MA2741	$45,884	$198	62%	5	5	1	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (84)
Gorgeous 5BD/5BA Home w/ pool close to Disney #48	$52,405	$187	74%	5	5	1	$290	❌	❌	❌	Y / Y	⭐️ 5 (158)
Special Offer Storey Lake 5Bedr 5Bath Pool SG2764	$58,913	$215	72%	5	5	1	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (91)
Special Offer Storey Lake 5Bed&5Bath Pool HM2744	$49,351	$224	59%	5	5	1	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (70)
Storey Lake Splash! 5BR Pool Fun	$52,285	$180	71%	5	5	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (19)
Amazing 5Bed Pool Hm, Storey Lake-4778KCC	$98,011	$320	83%	5	5	4	$150	✅	❌	❌	Y / Y	⭐️ 0 (2)
Stunning 5 Bedroom Home with 3 Masters and pool	$44,371	$271	43%	5	5	5	$210	✅	❌	❌	Y / Y	⭐️ 5 (20)

Return Metrics

19.8% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,182	$46,365	$69,548	$92,731	$115,914	$231,828	$695,486
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$362,800	$362,800	$362,800	$362,800	$362,800	$362,800	$362,800
Down Payment	$90,700	$90,700	$90,700	$90,700	$90,700	$90,700	$90,700
Property Appreciation	$13,605	$27,618	$42,051	$56,918	$72,230	$155,966	$647,263
Total Return	$490,287	$527,483	$565,100	$603,149	$641,645	$841,295	$1,796,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.8%

Cap Rate

11.85%

Return on Investment

35.23%

Storey Lake Blvd Kissimmee, Florida, 34746

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,175/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

117

Airbnb Investor Score

$23,182

Annual Profit

11.9%

Cap Rate

19.8%

Cash on Cash

$77,534

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $259/night at 71% occupancy ($67,164.71). Airbtics projects $227/night at 76% occupancy ($63,011).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$65,531

Avg annual revenue

76%

Avg occupancy rate

$227

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

$85k

$115k

$23,183

Profit

Revenue

$77,534

Operating Expenses

$23,759

Operating Income

$53,775

Mortgage & Taxes

$30,592

Profit (Cash Flow)

$23,183

$117,055

Cash Investment

Down Payment

$90,700

Renos & Furnishing

$12,750

Closing Costs

$13,605

Total

$117,055

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.8%

Cap Rate

11.85%

Return on Investment

35.23%

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

$21,524

Deductible property tax

$4,490

Your total deduction

$76,996

Your adjusted annual income

$150,000 - $76,996 = $73,004

Taxes on $73,004 (30%)

$21,901

Your old tax bill

$45,000

Your new tax bill

$21,901

Estimated tax savings

$23,099

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:

9.07 sqft

Year built:

Size:

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: 9.07 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0125285099000100A0

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $453,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Flora Ridge Elementary School with 2/10 star rating
Middle School: Kissimmee Middle School with 3/10 star rating
High School: Celebration High School with 6/10 star rating