BNBCalc Short Term Rental Rental Arbitrage Analysis 5045 Barombi Bend, St. Cloud, FL

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$56,072

Profit (Cash Flow)

$6,411

Cash on Cash Return

60.5%

Annual Revenue

$56,072

AirDNA projects $173/night at 62% occupancy ($39,176). Airbtics projects $186/night at 65% occupancy ($44,157). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,407	$44,006	$59,361	$85,625
Occupancy	56%	66%	76%	87%
Nightly Rate	$142	$174	$202	$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your home away from home.	$62,501	$187	89%	4	2	4	$180	❌	❌	❌	Y / Y	⭐️ 5 (47)
Marvelous Villa 4Beds 4 bath,pool,and lake front.	$38,214	$188	50%	4	4	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (32)
New 4BR-3.5BA 10 miles to Disney	$30,310	$127	64%	4	4	3	$140	❌	❌	❌	Y / N	⭐️ 4.5 (33)
Harry Potter 4-Bed Home Near Parks, Free Parking	$89,558	$266	88%	4	2.5	1	$185	✅	❌	✅	Y / Y	⭐️ 5 (89)
Special Offer Storey Lake Private Pool DG4818	$52,396	$170	82%	4	3	2	$196	✅	❌	❌	Y / Y	⭐️ 4.5 (81)
Casa con piscina cerca de disney y aeropuerto	$44,212	$185	64%	4	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (41)
Villa Sol Peaceful Pool/Hot tub Home	$106,167	$319	89%	4	3	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (92)
New Listing! Casita Bonita Pool House	$41,248	$131	84%	4	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (80)
Beautiful 4 Bed villa ft themed Harry Potter room	$51,001	$209	65%	4	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (50)
Stunning 4/2 Lakefront House w/ Gameroom & Golf	$74,390	$271	75%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (40)
Spacious 4 BR 3 BA w/pool close to airport & parks	$42,059	$156	71%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (104)
Beautiful, home in a gated community	$47,284	$167	72%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Themed rooms/ private pool Mins to attractions	$25,874	$135	47%	4	2.5	3	$218	✅	❌	❌	Y / Y	⭐️ 5 (104)
AMAZING HOME! PRIVATE POOL! 4 Beds/2 baths	$48,003	$178	71%	4	2	2	$192	✅	✅	✅	Y / Y	⭐️ 5 (125)
Casabella Lake Nona \| 2 Primary Suites	$51,976	$184	73%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (41)
Villa María	$34,267	$182	49%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Cheerful 4 Bedroom House with Nice Pool To Relax	$53,841	$167	84%	4	3	3	$245	✅	❌	✅	Y / Y	⭐️ 4.5 (51)
Waterfront home close to MCO, USTA and Theme Parks	$41,798	$191	57%	4	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (23)
4BR Waterview \| Dog Friendly \| Pool	$30,979	$204	31%	4	3	2	$239	✅	❌	✅	Y / Y	⭐️ 5 (7)
Golf/Lake/Pool/Game Rm/Firepit/Silver Spurs/Disney	$55,515	$210	68%	4	3.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (54)
Magic Awaits: 4BR 3BA Home with Pool	$43,004	$214	51%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (32)
Unique Peaceful with private pool, entire home	$39,777	$202	51%	4	3	2	$135	✅	❌	❌	Y / Y	⭐️ 4.9 (98)
Casa Feliz Kissimmee Lake Nona Pool Home	$28,873	$171	44%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (140)
Peaceful Waterfront Retreat, Close to Everything!	$40,717	$130	84%	4	2	4	$125	✅	❌	✅	Y / Y	⭐️ 5 (110)
Private Villa/ BBQ, Firepit, Pool, Disney	$60,572	$254	63%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (49)
Great Home Central Getaway	$36,949	$140	68%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Oasis Palm Heaven	$44,139	$161	73%	4	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Sunset Villa at Kissimmee	$35,229	$134	63%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (17)
Near Disney Sleep up to 14 ppl 10 min from Airport	$35,676	$143	61%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (172)
Relaxing House/No Carpet/Close to the Airport	$42,529	$169	62%	4	2	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (18)
4BR Home with Themed Rooms & High-End Amenities	$40,538	$192	57%	4	2	3	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
4 Bedroom House Heated pool, extra charge per day	$45,852	$159	76%	4	2.5	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (199)
Agradable casa, en comunidad privada, con piscina	$41,395	$130	87%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (159)
Vacation Paradise	$43,374	$207	57%	4	3	3	$190	✅	✅	❌	Y / Y	⭐️ 5 (4)
SUPER LUSH- FOAM BEDs W/POOL & GAMEs!	$32,805	$132	53%	4	3.5	1	$240	✅	❌	❌	Y / Y	⭐️ 5 (149)
Private Pool, Water Views, Game Room \| Sleeps 11	$56,161	$193	76%	4	3	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (4)
Family Retreat: Poolside Haven in Kissimmee	$41,917	$156	70%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (51)
Relaxing Orlando 4 BR home, pool & water view	$40,405	$112	96%	4	2.5	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (100)
Sleep and Play	$31,186	$142	51%	4	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (35)

Return Metrics

60.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,410	$12,821	$19,232	$25,643	$32,054	$64,108	$192,325
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	$6,410	$12,821	$19,232	$25,643	$32,054	$64,108	$192,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.47%

Payback Period Days

603

Return on Investment

60.47%

5045 Barombi Bnd St. Cloud, Florida, 34772

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Cloud

Zoning

Laws

$56,072

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 62% occupancy.Projected nightly rate is $186/night at 65% occupancy.

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.

$46,012

Avg annual revenue

65%

Avg occupancy rate

$186

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

$50k

$80k

$105k

$6,411

Profit

Revenue

$56,072

Operating Expenses

$19,289

Operating Income

$36,783

Net Effective Rent

$30,372

Profit (Cash Flow)

$6,411

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

60.47%

Payback Period Days

603