Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7503 Atlantis Way

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$32,751

Profit (Cash Flow)

-$3,126

Cash on Cash Return

-47.4%

Annual Revenue

$32,751

AirDNA projects $174/night at 55% occupancy ($34,953). Airbtics projects $147/night at 61% occupancy ($32,751). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 61% occupancy rate, $147 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,356$29,117$38,364$40,200
Occupancy30%62%95%100%
Nightly Rate$106$112$186$229

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-47.36% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,126-$6,252-$9,378-$12,505-$15,631-$31,262-$93,787
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-$3,126-$6,252-$9,378-$12,505-$15,631-$31,262-$93,787

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-47.36%

Payback Period Days

0

Return on Investment

-47.36%

property-location

7503 Atlantis Way Kissimmee, Florida, 34747

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$1,800

Zestimate

Kissimmee

Zoning


Laws

$32,751

Annual Revenue

This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 55% occupancy.Projected nightly rate is $147/night at 61% occupancy.

Top 51% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

-$3,126

Profit

Revenue

$32,751

Operating Expenses

$16,258

Operating Income

$16,494

Net Effective Rent

$19,620

Profit (Cash Flow)

-$3,126

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-47.36%

Payback Period Days

0