BNBCalc Short Term Rental Rental Arbitrage Analysis 2662 Trafalgar Blvd

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$41,339

Profit (Cash Flow)

-$16,367

Cash on Cash Return

-147.5%

Annual Revenue

$41,339

AirDNA projects $254/night at 45% occupancy ($41,747). Airbtics projects $170/night at 58% occupancy ($36,013). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,996	$31,287	$43,414	$92,017
Occupancy	44%	59%	70%	87%
Nightly Rate	$122	$141	$162	$281

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Agradable casa, en comunidad privada, con piscina	$36,311	$104	95%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (139)
4br Home in a nice quiet community	$35,045	$139	68%	4	3	3	$135	✅	❌	✅	Y / Y	⭐️ 4.8 (70)
Pool home-4BR/3BA-BBQ-King Suite-13Mi to Disney	$28,847	$155	41%	4	3	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (8)
Sunkissed Paradise, 4BR Luxury Villa, Pool+Spa	$89,228	$274	86%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (28)
DISNEY AREA, #4981 STUNNING, PRIVATE POOL.4/4 SL8	$32,417	$140	60%	4	4	3	$165	✅	✅	❌	Y / Y	⭐️ 4.7 (30)
GREAT VALUE.! private pool/resort. 4/4	$35,330	$137	66%	4	4	3	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
Pool Home in Gated Community (4970PMS)	$93,238	$426	59%	4	4	1	$191	✅	❌	❌	Y / Y	⭐️ 4.4 (43)
4986 Trafalgar Village 4 bed / 3 bath pool & spa	$24,348	$101	59%	4	3	2	$210	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
4 bed villa w/private pool near Disney, sleeps 6+	$47,692	$124	99%	4	4	5	$225	✅	✅	❌	Y / Y	⭐️ 5 (170)
DISNEY 15m. #4981 LUXURY VILLA PRIVATE POOL/RESORT	$31,066	$141	54%	4	4	3	$165	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Luxury Themed 4 Bed w/ Pool	$29,570	$160	49%	4	3	4	$145	✅	✅	❌	Y / N	⭐️ 5 (5)
Pool Home in Gated Resort Community(4983BS)	$105,211	$426	66%	4	4	1	$191	✅	✅	❌	Y / Y	⭐️ 4.3 (40)
Family Vacation House at Village Resort	$58,560	$158	100%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
GREAT VALUE! 4/4 private pool #4981 Disney nearby.	$28,600	$138	53%	4	4	3	$165	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
GREAT VALUE! Disney Area, 4/4 pool, resort!	$28,207	$138	53%	4	4	3	$165	✅	✅	❌	Y / Y	⭐️ 4.3 (10)
Immaculate 4 bed / 3 bath pool & spa home	$21,777	$119	50%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
GREAT VALUE! private pool/resort/Disney Area 4/4	$24,234	$131	49%	4	4	3	$180	✅	❌	❌	Y / Y	⭐️ 4.3 (12)
Cozy 4BR Family Home Private Pool/BBQ/Gaming Room!	$33,995	$108	86%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
GREAT VALUE. Disney Area 4/4 private pool	$35,445	$155	61%	4	4	3	$185	✅	❌	❌	Y / Y	⭐️ 0 (0)
Immaculate 4 bed / 3 bath pool & spa home	$40,114	$168	61%	4	3	2	$210	✅	✅	✅	Y / Y	⭐️ 4 (2)
4BR\| Trafalgar Resort\| Game Room\| Pool & BBQ Grill	$60,631	$219	72%	4	3	1	$234	✅	❌	❌	Y / Y	⭐️ 0 (0)
Amazing house on the Trafalgar Villages Resort!	$24,385	$150	44%	4	4	6	$130	✅	✅	❌	Y / Y	⭐️ 5 (19)
Kissimmee Villa w/ Private Pool ~ 13 Mi to Disney	$52,621	$220	63%	4	4	5	$269	✅	✅	❌	Y / Y	⭐️ 4.7 (36)
4BR\| Trafalgar Resort\| Game Room\| Pool & BBQ Grill	$54,966	$219	66%	4	3	1	$234	✅	✅	❌	Y / Y	⭐️ 4 (5)
4BR\| Trafalgar Resort\| Game Room\| Pool & BBQ Grill	$33,436	$105	87%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
4BR\| Trafalgar Resort\| Game Room\| Pool & BBQ Grill	$69,288	$219	85%	4	3	1	$234	✅	✅	❌	Y / Y	⭐️ 5 (2)
Trafalgar Village 4 bed / 3 bath pool & spa	$34,392	$108	87%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 1 (1)
Kg Bd Retreat \| pool+movie theater+fitness center	$19,272	$117	45%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Kissimmee Townhome Lakeside Resort & Near Disney!	$13,835	$90	42%	4	3	3	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
GREAT VALUE!, 4/4 private pool/resort	$37,681	$144	70%	4	4	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (3)
4BR\| Trafalgar Resort\| Game Room\| Pool & BBQ Grill	$23,546	$134	48%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Family vacation resort home with pool and spa	$21,974	$138	36%	4	3	3	$140	✅	✅	✅	Y / Y	⭐️ 4.3 (23)
Lavish 4BR with private pool & games - near parks	$24,292	$142	32%	4	4	2	$190	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Beautiful 4 Bed 3 Bath Townhomes	$24,416	$145	46%	4	3	1	$0	✅	✅	❌	Y / N	⭐️ 0 (2)
4984 Village! Home right next door	$110,411	$344	87%	4	4	2	$210	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Village! Home right next door	$11,346	$100	31%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-147.45% 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)	-$16,367	-$32,734	-$49,101	-$65,468	-$81,835	-$163,671	-$491,015
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	-$16,367	-$32,734	-$49,101	-$65,468	-$81,835	-$163,671	-$491,015

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-147.45%

Payback Period Days

Return on Investment

-147.45%

2662 Trafalgar Blvd Kissimmee, Florida, 34758-2525

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,361

Zestimate

Kissimmee

Zoning

Laws

$41,339

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 45% occupancy.Projected nightly rate is $170/night at 58% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$38,381

Avg annual revenue

58%

Avg occupancy rate

$170

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

$45k

$75k

$110k

-$16,367

Profit

Revenue

$41,339

Operating Expenses

$17,374

Operating Income

$23,965

Net Effective Rent

$40,332

Profit (Cash Flow)

-$16,367

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-147.45%

Payback Period Days