BNBCalc.com Rental Arbitrage Analysis Report of 2895 Blooming Alamanda Loop Kissimmee FL 34747

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Return Metrics

38.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.71%

Payback Period Days

943

Return on Investment

38.71%

Annual Revenue

$67,899

AirDNA projects $286/night at 65% occupancy ($67,898). Airbtics projects $192/night at 80% occupancy ($56,101). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$40,228$54,927$74,499$99,338
Occupancy72%84%89%95%
Nightly Rate$150$175$222$278

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lake View and Pool 4BR House Disney Area OI2800
$113,661
$361
85%
42113$225✅❌✅N / Y⭐️ 4 (10)Profile

B

Chic Lake View Villa near Disney
$63,673
$218
79%
42104$160✅❌❌N / Y⭐️ 4.8 (58)Profile

C

Lake View and Pool 4BR House Disney Area OI2800
$78,607
$252
84%
42111$225✅❌✅N / Y⭐️ 4.9 (13)Profile

D

Modern Orlando Lake House! POOL-SPA & Game Room!
$68,865
$186
100%
43114$195✅✅✅N / Y⭐️ 5 (36)Profile

E

Wonderland at White Crane | Hot tub & Lake views!
$53,379
$153
95%
42101$179✅✅❌N / Y⭐️ 4.5 (13)Profile

Operating Expenses

Monthly Expenses

$1,736

Annual Expenses

$20,827

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,126

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$566

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

Property Manager Fee

$0

property-location

2895 Blooming Alamanda Loop Kissimmee FL 34747 Kissimmee, FL, 34747

5 bed • 4 bath • 15 guests

Monthly Rent

Agent

Inquire about this property

Contact Greg

$3,716

Zestimate

$67,899

Annual Revenue

BNBCalc predicts this property will get $192 per night with 80% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

38.71%

Payback Period Days

943