, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

4 bed • 3 bath • 12 guests • $3,528,800

BNB

Calc

Annual Revenue

$250,302

Profit (Cash Flow)

-$33,959

Cap Rate

5.8%

Annual Revenue

$250,302

AirDNA projects $950/night at 65% occupancy ($225,538). Airbtics projects $636/night at 69% occupancy ($160,283). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, $890 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,363	$120,151	$253,719	$394,903
Occupancy	59%	67%	77%	92%
Nightly Rate	$291	$486	$890	$1,162

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 Awesome Studios~up to 16 guests~free parking	$301,804	$868	95%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (11)
BEACHFRONT & POOL/ 4 BEDROOMS/4 BATHROOMS/JACUZZI	$331,095	$1,483	61%	4	4	30	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (82)
Hawaiian Plantation Home	$244,072	$1,189	56%	4	5	30	$350	❌	✅	❌	Y / Y	⭐️ 4.8 (86)
Private 4BR Kahala Home w/ Pool Near Beach	$279,166	$1,017	75%	4	5	30	$850	✅	✅	❌	Y / Y	⭐️ 5 (2)
NEW RENO 2 apts fit 12! 2 car parking, pool & more	$137,982	$405	90%	4	2	1	$350	✅	❌	❌	Y / N	⭐️ 4.4 (15)
2 Kid-friendly Suites, Minutes to Waikiki Aquarium	$285,590	$867	90%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Island Adventure: Minivan Rental, Contact Us for S	$249,246	$1,362	50%	4	3	30	$569	✅	✅	✅	Y / Y	⭐️ 4.8 (47)
Diamond Head Oasis	$65,614	$280	62%	4	3	5	$450	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
1 mile to Waikiki - shops beach nearby- free prkg	$67,050	$229	80%	4	3	30	$420	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Hale Nui: Gold Coast w/AC & Diamond Head Views	$135,054	$410	90%	4	3	30	$880	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gorgeous Diamond Head Estate	$231,695	$837	75%	4	6	30	$450	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
The Gingerbread House at Kahala Beach	$150,763	$542	76%	4	4	30	$707	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
Modern Beachfront Villa with Pool	$214,323	$874	67%	4	4	29	$700	✅	✅	❌	Y / Y	⭐️ 5 (3)
Aloha Nalu: Lux Home Pool, AC, Diamond Head Views	$183,937	$698	72%	4	4	30	$1,045	✅	❌	❌	Y / Y	⭐️ 5 (4)
Stunning Home w/Ocean-Mountain Views in East Oahu	$80,121	$277	75%	4	3	1	$450	❌	❌	❌	Y / Y	⭐️ 5 (3)
Panoramic Ocean & Mountain View, A Private Pool!	$142,372	$940	41%	4	2	30	$550	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Waialae Golf Estates Tranquil Home w/Private Pool-	$260,079	$691	99%	4	5	1	$790	✅	❌	❌	Y / Y	⭐️ 5 (2)
Holoholo Hale by Gather w/Marina View,Jacuzzi & AC	$59,907	$264	62%	4	2	30	$843	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Island Adventure: Minivan Rental, Contact Us for S	$103,992	$451	63%	4	3	30	$569	✅	✅	✅	Y / Y	⭐️ 4.9 (35)
30+ day stays. 4/2.5 /w secured parking Honolulu	$142,025	$418	92%	4	3	30	$600	✅	❌	❌	Y / Y	⭐️ 5 (7)
Modern & Spacious Marina Home in Hawaii Kai	$85,879	$419	56%	4	4	30	$550	❌	❌	❌	Y / Y	⭐️ 5 (44)
Best Deal-Luxury 4BR 1500sf Home Mins to Water-Up	$50,604	$223	62%	4	3	29	$480	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ohana Honolulu - 30-Night Minimum	$95,014	$295	88%	4	3	30	$450	❌	❌	❌	Y / Y	⭐️ 5 (20)
Ocean views and Private pool - Mariners Ridge Home	$52,294	$304	47%	4	3	30	$500	✅	❌	❌	Y / Y	⭐️ 5 (18)
4BR \| Deck \| Tennis \| Washer/Dryer	$53,802	$245	60%	4	2	30	$599	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa de Makalei: Diamond Head Retreat w/Ocean View	$255,102	$1,025	68%	4	5	1	$895	✅	❌	❌	Y / Y	⭐️ 5 (2)
Perfect For Your Hawaiian Tour! 4 Units w/Kitchen!	$246,246	$1,160	58%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Hale Hawai’i Kai	$68,186	$270	69%	4	2	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (2)
Panoramic Ocean views w/ private pool in Portlock	$190,503	$1,041	50%	4	3	30	$550	✅	❌	❌	Y / Y	⭐️ 5 (8)
4x 1BR City View at Regency on Beachwalk Waikiki	$250,490	$1,160	59%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Villa Laule'a: Waterfront home of peaceful joy!	$53,265	$231	63%	4	3	29	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
East Honolulu Beachfront Villa	$92,085	$1,480	17%	4	4	30	$750	❌	✅	❌	Y / N	⭐️ 5 (1)
Historic Hillside Home	$92,934	$276	92%	4	4	30	$600	❌	❌	✅	Y / Y	⭐️ 5 (12)
Pacific Heights Home w/Panoramic Ocean-City Views	$132,455	$470	77%	4	5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Hale Mahie by Gather: Historic Home w/ Ocean Views	$119,328	$429	76%	4	4	30	$895	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Amazing Waterfront Home New AC: 10% off Nov-Dec	$102,222	$399	70%	4	3	29	$500	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Wailupe Seaside: Beachfront Luxury Home w/ Pool	$143,699	$586	67%	4	4	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Aina Haina. Honolulu Hideaway	$130,507	$566	63%	4	2	30	$350	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Waterfront Hawaii Kai Home w/Access to the Marina	$55,910	$268	57%	4	2	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
NEW RENO 2 apts fit 12! 2 car parking, pool & more	$180,058	$502	98%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-4.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$33,959	-$67,918	-$101,877	-$135,836	-$169,796	-$339,592	-$1,018,777
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$34,667	$71,472	$110,548	$152,033	$196,078	$460,558	$2,823,040
Down Payment	$705,760	$705,760	$705,760	$705,760	$705,760	$705,760	$705,760
Property Appreciation	$105,864	$214,903	$327,215	$442,895	$562,046	$1,213,612	$5,036,523
Total Return	$812,332	$924,218	$1,041,645	$1,164,852	$1,294,088	$2,040,338	$7,546,546

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.12%

Cap Rate

5.78%

Return on Investment

12.95%

4 bed • 3 bath • 12 guests

Purchase Price

Est. $16,926/mo

Inquire about this property

Contact Agent

$3,528,800

Zestimate

-2

Airbnb Investor Score

-$33,959

Annual Profit

5.8%

Cap Rate

-4.1%

Cash on Cash

$250,302

Annual Revenue

BNBCalc predicts this property will get $636 per night with 69% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$152,911

Avg annual revenue

69%

Avg occupancy rate

$636

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

$50k

$140k

$235k

$330k

-$33,959

Profit

Revenue

$250,302

Operating Expenses

$46,219

Operating Income

$204,082

Mortgage & Taxes

$238,042

Profit (Cash Flow)

-$33,959

$822,374

Cash Investment

Down Payment

$705,760

Renos & Furnishing

$10,750

Closing Costs

$105,864

Total

$822,374

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.12%

Cap Rate

5.78%

Return on Investment

12.95%

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

$167,480

Deductible property tax

$34,935

Your total deduction

$385,035

Your adjusted annual income

$150,000 - $385,035 = -$235,035

Taxes on -$235,035 (30%)

-$70,510

Your old tax bill

$45,000

Your new tax bill

-$70,510

Estimated tax savings

$115,510

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1988

Size:

2,890 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 2,890 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Coastline, Garden

Parking: Garage

Amenities: -

Price per square foot: $1,221

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1310400730000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $3,170,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $3,528,800

Schools

Elementary School: Kahala Elementary School with 5/10 star rating
Middle School: Kaimuki Middle School with 9/10 star rating
High School: Kalani High School with 9/10 star rating