BNBCalc.com Rental Arbitrage Analysis Report of 441 Lasso Dr, Kissimmee, FL, 34747

8 bed • 7 bath • 24 guests • $0

BNB

Calc

Return Metrics

21.46% 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

21.46%

Payback Period Days

1701

Return on Investment

21.46%

Annual Revenue

$72,483

AirDNA projects $441/night at 45% occupancy ($72,482). Airbtics projects $359/night at 54% occupancy ($70,806). Airbtics predicts this property will perform in the 51% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,316$61,254$87,377$147,135
Occupancy47%52%59%66%
Nightly Rate$230$303$380$569

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Spectacular Oasis of Fun! Book for the most fun!
$72,191
$353
51%
89243$450✅✅❌N / Y⭐️ 4.9 (40)Profile

B

Peaceful Home with Loft TV Family Area at Encore
$95,946
$424
52%
88173$610✅✅❌N / Y⭐️ 5 (2)Profile

C

Gorgeous 8BR PetFriendly @Encore | Disney - 7625
$61,618
$242
67%
88161$375✅✅✅N / Y⭐️ 4.8 (61)Profile

D

Contemporary Villa with Putting Green at Encore
$99,630
$429
54%
86161$610✅✅❌N / Y⭐️ 3.9 (11)Profile

E

Pool Game & Theme Rooms near Disney +Resort Access
$219,808
$926
64%
85181$555✅❌✅N / Y⭐️ 5 (3)Profile

Operating Expenses

Monthly Expenses

$1,785

Annual Expenses

$21,423

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,164

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$604

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

$0

property-location

441 Lasso Dr Kissimmee, Florida, 34747

8 bed • 7 bath • 24 guests

Monthly Rent

Agent

Inquire about this property

Contact Greg

$72,483

Annual Revenue

BNBCalc predicts this property will get $359 per night with 54% occupancy, putting it in the top 51% 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

21.46%

Payback Period Days

1701