BNBCalc Short Term Rental Investment Analysis 10 Ivanhoe Ct, Kissimmee, FL, 34746

4 bed • 2 bath • 8 guests • $80,000

BNB

Calc

Report by:

vincent.a.cook@gmail.com

Annual Revenue

$38,573

Profit (Cash Flow)

$14,482

Cap Rate

24.8%

Annual Revenue

$38,573

AirDNA projects $179/night at 59% occupancy ($38,573). Airbtics projects $209/night at 80% occupancy ($61,068). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,118	$53,464	$89,509	$122,894
Occupancy	75%	80%	92%	96%
Nightly Rate	$152	$175	$257	$340

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 BD/ 3 BA Near Disney! Lucaya Village (25-108 DC)	$39,878	$124	79%	4	3	3	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (67)
TWO KING BEDS minutes from Disney & Universal!	$86,491	$285	80%	4	3	1	$179	✅	✅	✅	Y / Y	⭐️ 4.9 (118)
Theme House/ close to Disney and Universal	$68,467	$200	92%	4	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Magical Wizard Home 4BD, 3 BA Mins Away From Parks	$48,149	$172	74%	4	3	4	$195	✅	✅	❌	Y / Y	⭐️ 5 (91)
Theater House / Outdoor Game Area / Pool / Disney	$59,987	$207	77%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (159)
#2775 Forest Front 4/3.5, Privat Spa, Pool, Disney	$57,527	$157	96%	4	4	2	$139	✅	✅	❌	Y / Y	⭐️ 4.8 (199)
@Look@ ~ Regal Oaks-4BD/3Bath/Hot Tub! ~ Sleeps 9!	$30,070	$180	42%	4	3	1	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (158)
PrivateHotTub,Gated,Central,FreeResortAmenities	$26,622	$176	39%	4	3	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (80)
#2750 Two Master Regal Oaks Resort Disney Old Town	$57,508	$159	95%	4	4	2	$139	✅	✅	❌	Y / Y	⭐️ 4.8 (118)
Closest place to Disney -2 miles; Walk to Old Town	$34,835	$91	90%	4	4	1	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (53)
Regal Oaks-Old Town-Waterslides-Near Disney	$105,604	$373	75%	4	3	1	$201	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Disney Dreams/Walk to Pool/Waterslides/Old Town	$101,033	$335	80%	4	4	2	$155	✅	✅	❌	Y / Y	⭐️ 4.7 (35)
Pets Welcome, Close to Parks, Stocked Kitchen	$62,944	$178	92%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (75)
Luxury Solara Resort Retreat: 4BR, Pool, Disney	$97,286	$314	82%	4	5	1	$254	✅	❌	❌	Y / Y	⭐️ 4.7 (20)
4 BR \| 15 minutes from Magic Kingdom LR2901	$60,357	$248	65%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 4.3 (11)
Bay Point resort Charming Villa w Pool near Disney	$40,351	$175	63%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (22)
Lucaya Village Townhome w/ Pool, 6 Mi to Disney!	$114,654	$401	75%	4	3	2	$207	✅	✅	❌	Y / Y	⭐️ 4.6 (31)
Resort Living, Water Slide with Mickey & Star Wars	$131,377	$382	92%	4	3	2	$170	✅	✅	❌	Y / Y	⭐️ 4.8 (42)
#2780 Two Master Suites Resort living,Jacuzzi,Pool	$55,853	$153	95%	4	4	2	$139	✅	✅	❌	Y / Y	⭐️ 4.8 (266)
Orlando Perfect House at Resort near Disney!	$33,221	$186	48%	4	4	3	$180	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
4 BR \| Hot Tub & Cozy Decor @ Regal Oaks RO2761N	$61,992	$203	81%	4	4	1	$225	✅	✅	✅	Y / Y	⭐️ 4.3 (11)
#5700 Lake View 4/3.5 Resort Home Regal Oak Disney	$59,169	$162	96%	4	4	2	$139	✅	✅	❌	Y / Y	⭐️ 4.8 (191)
#2700 TWO Master Suites Spa/Pool Regal Oaks Disney	$54,938	$154	94%	4	4	2	$129	✅	✅	❌	Y / Y	⭐️ 4.7 (241)
Spacious End Unit Townhome/Walk to Pool & Watersli	$98,540	$337	79%	4	4	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Disney Themed home for families Minutes to parks	$94,585	$331	77%	4	3	2	$185	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
Regal Oaks Condo 4 bed 3 bath - Boho inspired	$26,410	$145	49%	4	4	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (56)
Disney Getaway, HotTub, 10 Min to Parks, 8 people	$80,836	$216	98%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (248)
#5744 LakeFront Two Master Suites Disney Pool Spa	$55,369	$151	96%	4	4	2	$135	✅	✅	❌	Y / Y	⭐️ 5 (79)
Amazing Blue Private Pool • 4BR House Near Disney	$63,082	$187	87%	4	3	2	$145	✅	❌	✅	Y / Y	⭐️ 4.8 (162)
Enjoy a Resort Stay with Free Water Slides!	$125,573	$381	88%	4	3	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (134)
Resort Living 4 Bed 3.5 Bath Townhome	$52,707	$143	98%	4	4	2	$199	✅	✅	❌	Y / Y	⭐️ 4.8 (276)
Luxury 4BR Townhouse near Disney w/Clubhouse	$51,623	$137	96%	4	4	3	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
Walk to Pool-Waterslides-Old Town-minutes to Disne	$87,092	$308	76%	4	3	3	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
Sunset Near Disney, Heated Pool BBQ, 4 Bedrooms	$51,181	$160	84%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (54)
Home-like 4 bd w/ jacuzzi 5 min from Disney	$46,724	$155	78%	4	4	2	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (314)
4 BR \| Hot Tub @ Regal Oaks RO2761	$41,592	$138	79%	4	4	3	$225	✅	✅	✅	Y / Y	⭐️ 4.7 (39)
#5708 LakeFront, Two Master, Jacuzzi, Pool, Disney	$60,428	$163	99%	4	4	2	$139	✅	✅	❌	Y / Y	⭐️ 4.8 (228)
Minutes 2 Disney, Heated pool, Comfy beds, Big TVs	$47,534	$150	83%	4	4	3	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (70)
Amazing Premium 4 Bedr 5* Resort unit Near Disney	$41,194	$142	78%	4	3	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
4 Br. Townhouse! Family Resort! 4 mi. from Disney!	$29,040	$114	67%	4	3	3	$165	✅	❌	❌	Y / Y	⭐️ 4.7 (80)

Return Metrics

50.11% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,482	$28,964	$43,446	$57,929	$72,411	$144,823	$434,469
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$785	$1,620	$2,506	$3,446	$4,445	$10,441	$64,000
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$33,668	$51,456	$69,371	$87,416	$105,598	$198,777	$628,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.11%

Cap Rate

24.84%

Return on Investment

61.13%

10 Ivanhoe Ct Kissimmee, Florida, 34746

4 bed • 2 bath • 8 guests

Purchase Price

Est. $384/mo

Inquire about this property

Contact Agent

$211,600

Zestimate

Kissimmee

Zoning

Laws

$38,573

Annual Revenue

BNBCalc predicts this property will get $209 per night with 80% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 88% 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.

$63,545

Avg annual revenue

80%

Avg occupancy rate

$209

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

$60k

$95k

$130k

$14,482

Profit

Revenue

$38,573

Operating Expenses

$18,695

Operating Income

$19,879

Mortgage & Taxes

$5,397

Profit (Cash Flow)

$14,482

$28,900

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$10,500

Closing Costs

$2,400

Total

$28,900

DSCR Ratio

Strong

3.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.11%

Cap Rate

24.84%

Return on Investment

61.13%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,797

Deductible property tax

$792

Your total deduction

-$5,108

Your adjusted annual income

$150,000 - -$5,108 = $155,108

Taxes on $155,108 (30%)

$46,532

Your old tax bill

$45,000

Your new tax bill

$46,532

Estimated tax savings

-$1,532

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com