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 Rental Arbitrage Analysis 3042 Bloomsbury Dr, Kissimmee, FL 34747, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,133

Profit (Cash Flow)

-$9,964

Cash on Cash Return

-87.5%

Annual Revenue

$40,133

AirDNA projects $164/night at 67% occupancy ($40,133).

BNB Calc projects a 67% occupancy rate, $164 rate per night.

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


Return Metrics

-87.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,964-$19,928-$29,892-$39,857-$49,821-$99,642-$298,928
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-$9,964-$19,928-$29,892-$39,857-$49,821-$99,642-$298,928

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-87.48%

Payback Period Days

0

Return on Investment

-87.48%

property-location

3042 Bloomsbury Dr Kissimmee, Florida, 34747-1613

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$40,133

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$9,964

Profit

Revenue

$40,133

Operating Expenses

$16,617

Operating Income

$23,516

Net Effective Rent

$33,480

Profit (Cash Flow)

-$9,964

$11,390

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,890

Total

$11,390

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-87.48%

Payback Period Days

0