BNBCalc Short Term Rental Rental Arbitrage Analysis 7691 Indian Ridge Trail S, Kissimmee, FL, 34747

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$48,913

Profit (Cash Flow)

-$4,185

Cash on Cash Return

-39.5%

Annual Revenue

$48,913

AirDNA projects $196/night at 61% occupancy ($43,668). Airbtics projects $186/night at 72% occupancy ($48,913). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,906	$48,856	$78,727	$94,533
Occupancy	61%	73%	86%	90%
Nightly Rate	$137	$175	$239	$273

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Luxury Home 4BR W G. Room	$43,500	$244	44%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.7 (65)
Modern Family 4BR w/pool Near Disney & Attractions	$45,076	$150	77%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
4BDRM, PRIV. POOL,MINS TO DISNEY	$25,004	$115	51%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (232)
Luxurious 4Bedroom Movie theater & hot tub	$36,138	$274	32%	4	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (144)
Ream Family Vacations Disney	$42,446	$159	69%	4	2	1	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (42)
Private Home w/pool, near Disney	$66,446	$216	83%	4	3.5	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (8)
Spectacular BOHO with Gaming room & Hot tub	$52,950	$273	49%	4	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (103)
FL Palm Vibes-4 Bdrm Pool- Perfect for Family	$57,866	$175	87%	4	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (29)
Cinderella's 4/2, Pets, Pool, 86" TV, Playground	$56,823	$176	87%	4	2	3	$180	✅	✅	✅	Y / Y	⭐️ 5 (64)
Home in Kissimmee	$49,968	$157	82%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (36)
4 Br, King, Pool, Spa Game Room, Wifi, Near Disney	$23,927	$111	58%	4	2	4	$165	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
Amazing - 4Beds Encore	$76,934	$265	75%	4	3	1	$220	✅	✅	❌	Y / Y	⭐️ 0 (0)
Exclusive pool home - 10 minutes to Disney	$42,252	$163	62%	4	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (12)
Spacious Executive Pool Home, Pet Friendly.	$30,828	$108	71%	4	2	3	$274	✅	❌	✅	Y / Y	⭐️ 4.5 (52)
Chic Home with Gaming Loft at Encore	$64,762	$253	60%	4	3	3	$339	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Rocco's Retreat	$28,489	$99	71%	4	2	3	$274	✅	❌	✅	Y / Y	⭐️ 4 (23)
Luxurious Orlando Retreat Near Disney	$83,720	$295	74%	4	3	3	$270	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Dainty Home with Themed Bedrooms at Encore	$73,398	$256	71%	4	3	1	$339	✅	✅	❌	Y / Y	⭐️ 5 (14)
Unforgettable Experience Luxury Vacation Home 7479	$54,144	$238	59%	4	3	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (7)
~ 5 Mi to Theme Parks: Kissimmee Home w/ Pool	$29,474	$132	57%	4	2	4	$232	✅	❌	❌	Y / Y	⭐️ 5 (16)
Premium pool villa with game room, 10m to Disney!	$35,282	$137	69%	4	2	4	$190	✅	✅	✅	Y / Y	⭐️ 4.5 (61)
Relaxing Home near Disney with a Pool & Spa	$46,307	$139	87%	4	2	2	$170	✅	✅	✅	Y / Y	⭐️ 4.5 (116)
Pool + Game Room, 5 Mi to Disney: Kissimmee Home!	$50,762	$188	72%	4	2	3	$202	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
Tropical Haven Less Than 7 Minutes to Disney World	$70,492	$214	90%	4	2	3	$155	✅	✅	✅	Y / Y	⭐️ 4.8 (159)
Luxury Pool Home, 2 Master, Lakeview & Games Room.	$44,976	$125	97%	4	3	3	$274	✅	❌	✅	Y / Y	⭐️ 4 (54)
King bed nature pool games garage peaceful park	$89,229	$273	87%	4	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (95)
Family-Friendly home w/Game Room,Pool& near Disney	$34,646	$163	54%	4	2	3	$201	✅	❌	✅	Y / Y	⭐️ 5 (11)
Just upgraded. Pets,Fun game room, 86”TV,4m Disney	$62,734	$195	87%	4	2	3	$195	✅	✅	✅	Y / Y	⭐️ 5 (79)
Casa férias Disney em Kissimmee/Orlando	$61,443	$203	77%	4	3	3	$240	✅	❌	❌	Y / Y	⭐️ 5 (22)
Incredible Disney Vacation Home-10 min from Disney	$48,829	$174	74%	4	3	3	$259	✅	✅	✅	Y / Y	⭐️ 5 (40)
Incredible Disney Vacation Home-10 min from Disney	$68,321	$245	74%	4	3	3	$299	✅	✅	❌	Y / Y	⭐️ 0 (0)
Oakhill Villa	$58,403	$197	81%	4	2	6	$176	✅	✅	❌	Y / Y	⭐️ 5 (33)
Newly decorated 4 bed pool home. WDW 4 miles	$27,758	$107	67%	4	2	1	$274	✅	❌	❌	Y / Y	⭐️ 5 (11)
Modern Villa with Private Pool in Encore	$55,578	$277	44%	4	3	3	$339	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Luna Gem only 15 minutes from Disney	$48,460	$131	98%	4	3	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
Perfect Villa Based 5 Miles from Disney!	$52,557	$199	70%	4	2	2	$230	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
DISNEY 4BR pool spa with game room wifi Smart TVs	$34,296	$137	68%	4	2	5	$150	✅	✅	✅	Y / Y	⭐️ 5 (13)
Villa 3mi to Disney+Heated Pool+Playroom+ Fire Pit	$57,894	$152	100%	4	2	3	$165	✅	✅	✅	Y / Y	⭐️ 5 (168)
Private House 2 Miles to Disney!	$43,257	$135	86%	4	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (20)
No Airbnb Fees! Themed w/Pvt Game Room/Pool 215201	$78,690	$215	100%	4	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (22)

Return Metrics

-39.48% 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)	-$4,185	-$8,370	-$12,555	-$16,741	-$20,926	-$41,852	-$125,558
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	-$4,185	-$8,370	-$12,555	-$16,741	-$20,926	-$41,852	-$125,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-39.48%

Payback Period Days

Return on Investment

-39.48%

7691 Indian Ridge Trail S Kissimmee, Florida, 34747

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$48,913

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 61% occupancy.Projected nightly rate is $186/night at 72% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$51,351

Avg annual revenue

72%

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

$45k

$65k

$90k

-$4,185

Profit

Revenue

$48,913

Operating Expenses

$18,359

Operating Income

$30,555

Net Effective Rent

$34,740

Profit (Cash Flow)

-$4,185

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-39.48%

Payback Period Days