BNBCalc Short Term Rental Rental Arbitrage Analysis 5374 Diplomat Ct Unit 101, Kissimmee, FL, 34746

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$44,180

Profit (Cash Flow)

-$8,363

Cash on Cash Return

-77.1%

Annual Revenue

$44,180

AirDNA projects $189/night at 64% occupancy ($44,179). Airbtics projects $146/night at 75% occupancy ($39,994). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,820	$41,159	$55,297	$68,012
Occupancy	70%	77%	85%	87%
Nightly Rate	$120	$140	$167	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 4-Bedroom Townhouse Near Disney	$50,531	$158	87%	4	2	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (15)
Townhouse 4 rooms Just Minutes From Disney	$34,610	$108	87%	4	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
4 BD/ 3 BA Near Disney! Lucaya Village (25-108 DC)	$47,924	$155	78%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (68)
Lucaya Village Townhome w/ Pool, 6 Mi to Disney!	$40,982	$131	79%	4	3	2	$207	✅	✅	❌	Y / Y	⭐️ 4.6 (31)
4 Bedrooms / 3 Bathrooms Amenities! Lucaya (1-105)	$48,122	$167	71%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
4 BD/ 3 BA Near Disney! Lucaya Village (20-101)	$40,374	$155	65%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Most Comfy FOUR-Bedroom townhouse near Disney...	$56,092	$225	63%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (2)
4 BD/ 3BA Near Disney! Lucaya Village (21-101 PI)	$61,092	$184	85%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (57)
Beautiful home! Lucaya Village 4 beds near Disney!	$45,331	$135	88%	4	3	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (90)
Great Location\|ClubHouse Free\|4 Beds\| 10 peoples	$22,989	$122	49%	4	3	2	$185	✅	✅	❌	Y / Y	⭐️ 4.8 (94)
TWO KING BEDS minutes from Disney & Universal!	$46,194	$148	79%	4	3	1	$179	✅	✅	✅	Y / Y	⭐️ 4.9 (119)
4 BD/3 BA Near Disney! Lucaya Village (26-108 EW)	$52,078	$156	86%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (38)
No Airbnb Fee2 Kings8 Mins to Disney	$38,387	$117	86%	4	3	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (69)
Magical Wizard Home 4BD, 3 BA Mins Away From Parks	$35,279	$132	71%	4	3	4	$195	✅	✅	❌	Y / Y	⭐️ 5 (95)
4 BD/ 3 BA Near Disney! Lucaya Village (15-101 EW)	$45,667	$168	70%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (43)
Private Townhome Close to Disney- Community Pool	$33,469	$101	87%	4	3	3	$145	✅	✅	❌	Y / Y	⭐️ 4.7 (127)
Townhouse 4 rooms Just Minutes From Disney	$44,114	$141	85%	4	2	1	$165	✅	❌	❌	Y / Y	⭐️ 2 (1)
4 BD/ 3 BA Near Disney! Lucaya Village (14-101 LH)	$48,946	$178	70%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Wonderful 4BD/3BA Townhouse - Lucaya Village	$41,668	$165	67%	4	3	1	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (44)
Lucaya Village Vacation home	$36,471	$130	75%	4	3	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (171)
Spacious \| Themed Bedrooms \| Club access	$35,338	$122	76%	4	3	3	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Adventure Awaits—Gorgeous Townhouse Close to Disney Parks	$36,280	$94	98%	4	3	3	$209	✅	✅	❌	Y / Y	⭐️ 5 (309)
5372 Unit 24-108 Lovely 5BD Inside Disney area!	$35,192	$116	80%	4	3	3	$170	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Bohemian Bungalow! <5 Miles from Parks! 2 Masters!	$63,473	$177	94%	4	3	3	$209	✅	✅	❌	Y / Y	⭐️ 4.9 (204)
4 Bedrooms/3 Bathrooms Lucaya Resort (20-105)	$59,550	$208	73%	4	3	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (1)
Villa Cheidde- Lucaya Village Resort	$57,947	$202	73%	4	3	2	$280	✅	❌	❌	Y / Y	⭐️ 0 (0)
4 Bedroom 3 Bathroom Lucaya Village 17-104	$23,058	$132	45%	4	3	3	$201	✅	✅	❌	Y / Y	⭐️ 4.7 (32)
Cozy house superb location!	$43,806	$122	97%	4	3	4	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (96)
Welcoming 4 BR Sleeps 10 Guests WL2901	$27,612	$97	75%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 4.3 (11)
Villa Florida Private 4BR	$34,265	$109	76%	4	3	4	$300	✅	❌	❌	Y / Y	⭐️ 4.7 (63)
4 Bedrooms/ 3 Bathrooms At Lucaya Village! (7-101)	$68,499	$222	81%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (21)
Family Gated Lucaya Resort 4bed/3bath Townhouse	$33,114	$101	85%	4	3	5	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (122)
Beautiful 4 Bed \| 3 Bath Lucaya Village Townhome	$29,823	$142	57%	4	3	3	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Theme House/ close to Disney and Universal	$37,256	$116	84%	4	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
4 BD/ 3 BA Near Disney! Lucaya Village (18-105)	$67,428	$217	81%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (1)
Beautiful home with plenty of room. Parks near!	$29,191	$142	53%	4	3	1	$212	✅	❌	✅	Y / Y	⭐️ 4.6 (26)
4 Bedrooms/3 Bathrooms Lucaya Resort (12-105)	$28,723	$111	60%	4	3	3	$280	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
4 BD/3BA Near Disney! Lucaya Village (11-104)	$58,298	$182	84%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.6 (7)
Amazing 4Bdrms at Lucaya- 8 miles from Disney	$33,320	$133	67%	4	1	4	$195	✅	❌	❌	Y / Y	⭐️ 0 (0)
Disney Magic: 4BR/3BA Newly Refurbished 8 minutes to WDW!	$36,734	$139	71%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (17)

Return Metrics

-77.08% 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)	-$8,363	-$16,726	-$25,090	-$33,453	-$41,817	-$83,634	-$250,904
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	-$8,363	-$16,726	-$25,090	-$33,453	-$41,817	-$83,634	-$250,904

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-77.08%

Payback Period Days

Return on Investment

-77.08%

5374 Diplomat Ct Kissimmee, Florida, 34746

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$44,180

Annual Revenue

BNBCalc predicts this property will get $146 per night with 75% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$42,730

Avg annual revenue

75%

Avg occupancy rate

$146

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

$20k

$35k

$55k

$70k

-$8,363

Profit

Revenue

$44,180

Operating Expenses

$17,743

Operating Income

$26,437

Net Effective Rent

$34,800

Profit (Cash Flow)

-$8,363

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-77.08%

Payback Period Days