BNBCalc Short Term Rental Rental Arbitrage Analysis 1323 Kory St, Kissimmee, FL, 34741

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$36,488

Profit (Cash Flow)

-$4,964

Cash on Cash Return

-57.7%

Annual Revenue

$36,488

AirDNA projects $162/night at 50% occupancy ($29,584). Airbtics projects $135/night at 74% occupancy ($36,487). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 74% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,799	$38,584	$52,832	$58,359
Occupancy	65%	79%	85%	88%
Nightly Rate	$113	$128	$161	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy renovated older home near Disney	$28,751	$108	70%	3	1	1	$98	❌	❌	❌	N / Y	⭐️ 5 (275)
Spacious Pool Home w/ Yard, Grill & Fast WiFi	$24,806	$125	46%	3	2	2	$150	✅	❌	❌	N / Y	⭐️ 5 (55)
Magical Getaway-Your Home Away from Home!	$46,197	$132	95%	3	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (46)
Vacation Home Only 15 miles to attractions parks	$39,698	$155	66%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (57)
3 Bd/ 2.5 Ba Sleeps 8! Fiesta Key (4728 HH)	$54,621	$166	85%	3	2.5	1	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
3 BD/ 2.5 BA Sleeps 7! Bella Vida (4552 AL)	$53,232	$168	82%	3	2.5	1	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
3 BD/ 2.5 BA Sleeps 8! Bella Vida (4556 AC)	$63,846	$175	94%	3	2.5	1	$165	✅	❌	❌	Y / Y	⭐️ 4 (6)
3 Bd/ 2.5 Ba Private Pool At Bella Vida! (1041LF)	$56,305	$163	88%	3	2.5	1	$165	✅	❌	❌	Y / Y	⭐️ 4 (9)
Fully Renovated 3BR House Near Lake Toho Kissimmee	$35,338	$118	76%	3	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (43)
3bd 2ba Luxe Villa Located 20 Minutes From Disney	$53,074	$170	78%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (79)
Magical Kissimmee Retreat!	$32,620	$122	69%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
2492 Sweet retreat 4 bedrooms with pool and spa	$42,828	$133	86%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 0 (2)
Luxury Poolside Escape w/ Pergola & Spacious Yard	$27,840	$135	49%	3	2	2	$150	✅	❌	❌	N / Y	⭐️ 5 (53)
Stunning House with Pool! Near Disney	$39,510	$114	87%	3	2	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (56)
Stylish 3BR home Heated Pool Just 8 mi to Disney!	$49,418	$164	80%	3	2	5	$115	✅	❌	❌	Y / Y	⭐️ 5 (140)
Memories are made here! Heated pool included.	$26,333	$164	43%	3	2	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (94)
Cheyenne Place Villa	$26,695	$104	63%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (54)
Kissimmee/20 min to Disney/Private Heated Pool	$49,077	$161	82%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (88)
GORGEOUS 3BD RESORT, CLOSE TO DISNEY	$31,565	$100	80%	3	2.5	2	$98	✅	✅	❌	Y / Y	⭐️ 5 (378)
Charming&Cozy Townhouse Disney Area - Lake Berkley	$33,789	$118	76%	3	2.5	2	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (72)
3BD/3BA ♥ Charming townhouse ☆ Near -> Disney	$41,419	$145	76%	3	3	5	$180	✅	❌	❌	Y / Y	⭐️ 0 (1)
Venetian Bay Villages - beautiful community.	$25,108	$116	58%	3	2	6	$95	✅	✅	✅	Y / Y	⭐️ 4.5 (26)
New Private Pool Mid Century Home Near Disney Park	$39,477	$135	74%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (101)
NEAR DISNEY 6 GUESTS... LOTS of Amenities	$32,866	$104	84%	3	2	6	$125	✅	❌	❌	Y / Y	⭐️ 5 (115)
Island 1	$31,027	$91	87%	3	2	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (67)
Casa na Disney com piscina privativa	$74,959	$243	82%	3	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4 (3)
Relaxing Home Near Theme Parks	$29,006	$110	65%	3	2	3	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
Bella 3BR Pool Home Near Disney \| No Carpet	$39,380	$121	83%	3	2.5	3	$135	✅	❌	❌	Y / Y	⭐️ 4.5 (98)
Home in Kissimmee with Huge Backyard	$21,790	$151	37%	3	2	1	$100	❌	❌	❌	Y / N	⭐️ 4 (16)
VB040 - Renovated 3 BR	$28,552	$102	75%	3	2	1	$178	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Home away from home near Disney!	$32,602	$98	90%	3	2	6	$150	✅	✅	❌	Y / Y	⭐️ 5 (11)
Mickey's Magical Townhome Venetian Bay Villages	$27,209	$126	59%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (35)
BellaVida Resort #4514 3 Bedroom Townhome	$39,854	$175	62%	3	2.5	3	$130	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Cozy Pool Townhouse near to Disney - Bella Vida	$40,144	$127	83%	3	2.5	2	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
3BD/3BA * Cozy Townhouse	$44,250	$140	83%	3	3	5	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Disney vacation home	$16,040	$97	42%	3	2.5	2	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Charming Lake Berkley Townhouse: 20 Min to Disney!	$35,529	$130	71%	3	2.5	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (15)
Mel's Resort. Home away from home with a pool!	$41,212	$115	97%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (41)
Bright, stylish 3BR 2BA condo near all parks	$34,679	$108	86%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (147)
South Heated Pool Home Near Disney, Walk to GKTW!	$55,591	$173	86%	3	2	5	$115	✅	❌	❌	Y / Y	⭐️ 5 (78)

Return Metrics

-57.71% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,963	-$9,927	-$14,890	-$19,854	-$24,817	-$49,635	-$148,906
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	-$4,963	-$9,927	-$14,890	-$19,854	-$24,817	-$49,635	-$148,906

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-57.71%

Payback Period Days

Return on Investment

-57.71%

1323 Kory St Kissimmee, Florida, 34741

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$36,488

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 50% occupancy.Projected nightly rate is $135/night at 74% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$38,655

Avg annual revenue

74%

Avg occupancy rate

$135

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

$15k

$35k

$55k

$75k

-$4,964

Profit

Revenue

$36,488

Operating Expenses

$16,743

Operating Income

$19,744

Net Effective Rent

$24,708

Profit (Cash Flow)

-$4,964

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-57.71%

Payback Period Days