BNBCalc Short Term Rental Investment Analysis Storey Lake Boulevard, Kissimmee, FL

9 bed • 5 bath • 1 guests • $1,000,000

BNB

Calc

Report by:

Office Frontier Residences

office@frontier-residences.com

Annual Revenue

$80,522

Profit (Cash Flow)

-$11,083

Cap Rate

5.6%

Annual Revenue

$80,522

AirDNA projects $486/night at 70% occupancy ($124,256). Airbtics projects $302/night at 73% occupancy ($80,521). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, $302 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,877	$81,582	$106,012	$125,376
Occupancy	62%	74%	84%	92%
Nightly Rate	$222	$292	$331	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
33 Disney Villa ★ GameRoom ★ Movie Theater ★ Pool	$60,485	$235	60%	9	5	1	$385	✅	✅	❌	Y / Y	⭐️ 5 (105)
Modern 9BR Home w/ Game & Themed Rooms near Disney	$94,700	$343	73%	9	5	2	$299	✅	✅	❌	Y / Y	⭐️ 4.5 (71)
Lake View -9BD/5BA at Storey Lake!Private Pool+SPA	$76,220	$343	59%	9	5	4	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
9 Bd/5Ba Lakefront Sleeps 25! Storey Lake (2931FS)	$75,374	$206	94%	9	5	3	$369	✅	❌	❌	Y / Y	⭐️ 5 (25)
Pool, Themed Rooms & Game Room! 9BR Home near WDW	$89,971	$321	74%	9	5	2	$299	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
9 BD/5BA Themed Rooms! Pool! Storey Lake (2877SC)	$106,651	$300	89%	9	5	3	$369	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Special Offer Private SPA/Games/Themed BR 4537TB	$76,484	$290	68%	9	5	5	$425	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
9 BR/5BA Forest View Game Pool villa @Storey Lake	$99,208	$334	79%	9	5	4	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
9 BD/5 BA Game Room & Pool! Storey Lake (2885 SC)	$65,158	$189	85%	9	5	3	$369	✅	✅	❌	Y / Y	⭐️ 4.5 (32)
Waterpark, Pool Table, 10 mins to Disney, Theater	$71,428	$337	53%	9	5	1	$502	✅	✅	❌	Y / Y	⭐️ 0 (2)
9 Bedrooms/ 5 Bathrooms Storey Lake (2846 SC)	$105,352	$270	99%	9	5	3	$339	✅	❌	❌	Y / Y	⭐️ 5 (62)
Wonderful 9BR Mansion W/ Pool Area & Foosball	$240,784	$1,037	63%	9	6	5	$369	✅	✅	❌	Y / Y	⭐️ 0 (0)
Beautiful 9Bd Pool Hm, Storey Lake-28675SC	$83,539	$361	62%	9	5	4	$265	✅	❌	❌	Y / Y	⭐️ 0 (0)
9 BR/5BA Forest View Game Pool villa @Storey Lake	$97,718	$331	79%	9	5	3	$329	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Fable Haven \| Pool Home \| Game Room! \| 652	$78,862	$293	72%	9	5	1	$302	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Gorgeous Villa with Games Room and Theater-2830SCA	$34,782	$129	70%	9	5	4	$265	✅	❌	❌	Y / Y	⭐️ 5 (1)
Special Offer 9Br Villa Free Water ParkTheater	$97,420	$319	81%	9	5	4	$325	✅	❌	❌	Y / Y	⭐️ 5 (6)
S-Marvelous StoreyLake 9BR w/pool 5miles to Disney	$80,470	$218	99%	9	5	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (131)
Storey Lake Resort 9 Bed Game/theater Room	$185,006	$684	70%	9	5	1	$418	✅	✅	❌	Y / N	⭐️ 0 (0)
4509 Target	$65,176	$235	75%	9	5	5	$265	✅	✅	❌	Y / Y	⭐️ 3.5 (11)
NEW Lakeview Luxury in Storey Lake: 9BR/5BR w Pool	$41,535	$288	38%	9	5	1	$369	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Charming Home, Ideal Location, Spacious, Game Room	$80,550	$350	62%	9	5	3	$375	✅	❌	❌	Y / Y	⭐️ 5 (23)
South Facing Pool! Private Game Room+Near Disney	$53,633	$352	40%	9	5	4	$349	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury/Artistic /9BD/5BA at "Storey Lake"	$69,612	$223	84%	9	5	4	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (89)
New Home at Storey Lake/9bedrooms/Pool/Game Room	$68,046	$236	76%	9	5	2	$399	✅	❌	❌	Y / Y	⭐️ 5 (5)
A 9-Bedroom Luxurious Villa Close to Theme Parks	$98,503	$340	79%	9	5	4	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (103)
Amazing Family Home 8min to Disneyworld \| Pool/Spa \| Sleeps 24\| ST101	$44,860	$142	84%	9	5	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (78)
9Br Pool/Game Forest View Villa @StoreyLake 4191	$92,288	$321	77%	9	5	4	$325	✅	❌	❌	Y / Y	⭐️ 0 (0)
Once Upon A Time@Storey Lake-9 bedrooms, Sleeps 20	$73,367	$292	66%	9	5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (13)
Single Dream Home at Storey Lake 9 Bedrooms	$67,562	$305	57%	9	5	1	$489	✅	✅	❌	Y / Y	⭐️ 3.5 (5)
Fun Retreat Home w Theme Rooms + Resort Perks	$72,708	$222	88%	9	5	3	$100	✅	✅	✅	Y / Y	⭐️ 5 (105)
NEW 9BD/5BA at Storey Lake! SOUTH FACING POOL/SPA	$48,155	$325	39%	9	5	4	$350	✅	✅	❌	Y / Y	⭐️ 5 (87)
9 BD/ 5 BA Game Room! Storey Lake (2874)	$72,504	$201	92%	9	5	3	$369	✅	❌	❌	Y / Y	⭐️ 5 (48)
Your Own Magic Kingdom \| 9 Bedroom Villa	$60,842	$224	69%	9	5	3	$425	✅	❌	✅	Y / Y	⭐️ 4 (11)
Spectacular 9 BD Lake View Villa in Storey Lake	$49,589	$242	54%	9	5	2	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (66)
9 B/5B W/ POOL AND GAME ROOM! STOREY LAKE(4559NL)	$62,437	$195	77%	9	5	3	$369	✅	✅	❌	Y / Y	⭐️ 4.5 (25)
9 Br Pool/Game Villa@Storey Lake	$93,798	$317	80%	9	5	3	$325	✅	❌	❌	Y / Y	⭐️ 0 (2)
9 BD/ 5 BA Sleeps 28! Storey Lake (2862BD)	$72,847	$203	87%	9	5	3	$369	✅	❌	❌	Y / Y	⭐️ 5 (49)
9 BD/ 5 BA Sleeps 25! Storey Lake (4571 NL)	$121,615	$331	97%	9	5	3	$369	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
09Bdrm/5Bth At Storey Lake Resort/Sleeps 22	$62,012	$217	73%	9	5	2	$399	✅	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

-4.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,082	-$22,165	-$33,248	-$44,331	-$55,414	-$110,829	-$332,489
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,018,917	$1,038,734	$1,059,478	$1,081,176	$1,103,859	$1,233,086	$2,094,773

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.41%

Cap Rate

5.63%

Return on Investment

11.43%

Storey Lake Boulevard Kissimmee, Florida, 34746

9 bed • 5 bath • 1 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Office

Kissimmee

Zoning

Laws

-4

Airbnb Investor Score

-$11,082

Annual Profit

5.6%

Cap Rate

-4.4%

Cash on Cash

$80,522

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $486/night at 70% occupancy.Projected nightly rate is $302/night at 73% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$82,281

Avg annual revenue

73%

Avg occupancy rate

$302

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

$35k

$100k

$170k

$240k

-$11,083

Profit

Revenue

$80,522

Operating Expenses

$24,148

Operating Income

$56,374

Mortgage & Taxes

$67,457

Profit (Cash Flow)

-$11,083

$251,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$21,250

Closing Costs

$30,000

Total

$251,250

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.41%

Cap Rate

5.63%

Return on Investment

11.43%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$113,084

Your adjusted annual income

$150,000 - $113,084 = $36,916

Taxes on $36,916 (30%)

$11,075

Your old tax bill

$45,000

Your new tax bill

$11,075

Estimated tax savings

$33,925

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