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 8059 Indian Creek Boulevard, Kissimmee, FL

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$63,870

Profit (Cash Flow)

$7,567

Cash on Cash Return

69.7%

Annual Revenue

$63,870

AirDNA projects $192/night at 64% occupancy ($44,881). Airbtics projects $177/night at 70% occupancy ($45,253). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, $201 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,279$46,086$66,312$87,794
Occupancy58%73%87%95%
Nightly Rate$140$168$201$243

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
2.5 Miles to Disney- private pool 4bed/3bath Villa

No image available

$52,101
$188
75%
433$99✅❌❌Y / Y⭐️ 4.7 (95)
The Luminous villa, pool/spa, 3 miles from Disney

No image available

$91,277
$260
95%
432$175✅✅❌Y / Y⭐️ 4.5 (16)
Windsor Resort Private Pool/Spa Home Near Disney

No image available

$42,294
$172
60%
43.51$195✅✅❌Y / Y⭐️ 5 (90)
Disney vacation home with a Pool near Disney

No image available

$33,297
$115
74%
431$165✅❌❌Y / Y⭐️ 5 (75)
Tinkerbells Castle 2 Pool & Spa, Disney Fire Works

No image available

$40,574
$144
75%
432$160✅✅✅Y / Y⭐️ 4.5 (121)
Pool, Spa, Sunshine home, by theme Parks, Shopping

No image available

$38,313
$198
51%
432$155✅✅❌Y / Y⭐️ 5 (29)
Luxury Pool Home, Steps to Disney, Wi-Fi, BBQ

No image available

$77,364
$217
97%
434$149✅❌❌Y / Y⭐️ 5 (104)
Kissimmee Vacation Rental w/ Pool ~ 4 Mi to Disney

No image available

$70,258
$260
73%
434$181✅✅❌Y / Y⭐️ 0 (2)
King bed 2 master by Disney - Pool - Jetted shower

No image available

$32,644
$94
87%
431$165✅❌❌Y / Y⭐️ 4.5 (186)
Magic Orlando Villa, You are in Disney

No image available

$38,540
$165
63%
433$150✅✅❌Y / Y⭐️ 5 (23)
EmmaCastle - family home 3 miles to Disney

No image available

$36,282
$142
66%
433$199✅❌❌Y / Y⭐️ 4.5 (6)
Kissimmee Home w/ Game Room ~ 5 Mi to Disney Parks

No image available

$27,967
$142
41%
435$202✅❌❌Y / Y⭐️ 4 (59)
Family-Friendly Retreat + Outdoor Pool/Spa & Grill

No image available

$46,081
$187
61%
433$190✅✅❌Y / Y⭐️ 4.6 (19)
Water View Heated Pool & Spa 3.5 miles to Disney

No image available

$61,672
$201
83%
433$170✅✅❌Y / Y⭐️ 5 (3)
Amazing 4BR house w/ pool and perfect location

No image available

$45,076
$191
62%
421$180✅❌❌Y / Y⭐️ 5 (107)
King bed pool game room free parking 12 min Disney

No image available

$39,036
$109
94%
431$160✅❌❌Y / Y⭐️ 5 (130)
Disney home w/ Pool, Hot Tub & 2 King En-Suites ❤️

No image available

$63,337
$176
98%
434$175✅✅❌Y / Y⭐️ 5 (128)
Luxury 4 Bed Private Pool Home in exclusive resort

No image available

$49,803
$242
52%
434$155✅❌❌Y / Y⭐️ 0 (1)
Magical Dream Villa, Southfacing pool and spa

No image available

$65,763
$211
83%
432$195✅✅❌Y / Y⭐️ 4.5 (20)
Splash & Relax Family-Friendly Retreat, Kissimmee

No image available

$38,647
$174
56%
432$180✅✅❌Y / Y⭐️ 4.7 (19)
Achieve your Magical Vacation! 12 Mins to Disney!

No image available

$33,034
$148
58%
431$135✅✅✅Y / Y⭐️ 4.5 (96)
House by the Mouse: Something for Everyone!

No image available

$81,591
$224
99%
434$160✅✅❌Y / Y⭐️ 5 (217)
Tranquil renovated home with amazing soak tub.

No image available

$87,759
$300
77%
431$185✅❌❌Y / Y⭐️ 4.7 (44)
Gated Resort Pool Villa Close to Disney, Universal

No image available

$47,322
$156
82%
433$189✅✅❌Y / Y⭐️ 5 (44)
The Hollywood villa , private south facing pool

No image available

$70,316
$200
95%
432$195✅✅❌Y / Y⭐️ 4.5 (50)
Disney Refurbished 4br 3ba pool and spa free wifi

No image available

$27,324
$134
54%
435$155✅✅✅Y / Y⭐️ 4.5 (35)
4BR/3BA Modern Home Cinema and a Private Pool &Spa

No image available

$43,574
$141
82%
435$180✅✅❌Y / Y⭐️ 5 (17)
Disney Refurbished 4br 3ba pool and spa free wifi

No image available

$26,546
$146
48%
435$150✅✅✅Y / Y⭐️ 4 (6)
Windsor Palms Resort 4 Bedroom Private Pool Home

No image available

$41,416
$164
69%
431$164✅✅❌Y / Y⭐️ 3.5 (3)
King Queen bd 15 min Disney Pool Spa pool table

No image available

$41,654
$111
94%
433$165✅❌✅Y / Y⭐️ 4.5 (35)
4BR perfectly located home with pool & game tables

No image available

$21,189
$124
32%
432$169✅❌❌Y / Y⭐️ 0 (0)
Piece of Paradise in the heart of Disney's World

No image available

$45,617
$140
88%
435$160✅❌❌Y / Y⭐️ 5 (27)
DREAM CATCHER - 4 Bed + Pool + Spa + Games Room

No image available

$65,916
$196
89%
444$150✅❌❌Y / Y⭐️ 4.8 (7)
Animal Kingdom 10 min/Pool/JacuzziGame-Family Home

No image available

$87,584
$400
59%
432$140✅✅❌Y / Y⭐️ 4.8 (39)
10min-Disney Themed 4bed

No image available

$23,442
$105
61%
432$0✅❌❌Y / Y⭐️ 3 (13)
4 Miles to Disney - South Facing Pool - Game Room

No image available

$46,178
$149
84%
433$155✅✅❌Y / Y⭐️ 4.3 (11)
Kissimmee, Heated pool, Game room, MiniGolf,Luxury

No image available

$51,649
$224
63%
432$0✅✅❌Y / Y⭐️ 5 (16)
Perfect 4BD w/Pool 6mi Disney

No image available

$44,139
$124
88%
432$190✅✅✅Y / Y⭐️ 4.8 (54)

Return Metrics

69.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,567$15,134$22,701$30,268$37,835$75,670$227,012
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$7,567$15,134$22,701$30,268$37,835$75,670$227,012

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

69.74%

Payback Period Days

523

Return on Investment

69.74%

property-location

8059 Indian Creek Blvd Kissimmee, Florida, 34747

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$63,870

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $192/night at 64% occupancy ($44,881.18). Airbtics projects $201/night at 70% occupancy ($45,253).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$47,799

Avg annual revenue

70%

Avg occupancy rate

$177

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

$15k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$7,567

Profit

Revenue

$63,870

Operating Expenses

$20,303

Operating Income

$43,567

Net Effective Rent

$36,000

Profit (Cash Flow)

$7,567

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

69.74%

Payback Period Days

523