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 10 Piha PoePoe Wy, Wailuku, HI, 96793

3 bed β€’ 2 bath β€’ 1 guests β€’ $0

BNB

Calc

Annual Revenue

$158,136

Profit (Cash Flow)

$83,878

Cash on Cash Return

975.3%

Annual Revenue

$158,136

AirDNA projects $296/night at 64% occupancy ($69,191). Airbtics projects $528/night at 82% occupancy ($158,136). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 82% occupancy rate, $528 rate per night.

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

Percentiles25%50%75%90%
Revenue$110,750$153,703$186,224$254,807
Occupancy75%86%91%95%
Nightly Rate$400$483$552$722

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
3B2B w/HotTub FamilyComfort HawaiianaCharm Central

No image available

$88,450
$404
59%
31.51$150βŒβœ…βœ…Y / Y⭐️ 5 (65)
Direct Oceanfront Newly Remodeled!

No image available

$174,893
$503
95%
321$0βœ…βœ…βŒY / Y⭐️ 4.5 (46)
Oceanfront Modern 3 Bed Loft - Near Maalaea Harbor

No image available

$110,509
$346
86%
324$295βœ…βœ…βŒY / Y⭐️ 5 (150)
Maui is OPEN! Come and visit your Oceanfront condo

No image available

$116,461
$370
86%
327$295βœ…βœ…βŒY / Y⭐️ 5 (118)
*Lauloa 312* Maui Prime 3 Bedroom Oceanfront Condo

No image available

$163,926
$522
83%
321$350βœ…βŒβŒY / Y⭐️ 4.5 (21)
Breathtaking Ocean Views | Pool/HotTub | Beach

No image available

$159,143
$492
87%
323$450βœ…βœ…βŒY / Y⭐️ 5 (54)
Dolphin Penthouse at Milowai

No image available

$203,653
$729
76%
332$399βœ…βŒβŒY / Y⭐️ 5 (92)
Kihei's Family Home Tropical Paradise BBQ, Hot Tub

No image available

$118,151
$348
88%
321$550βŒβœ…βŒY / Y⭐️ 5 (54)
Stunning Koa Resort 3bd Villa with private Jet Spa

No image available

$210,200
$580
98%
32.51$360βœ…βœ…βŒY / Y⭐️ 5 (21)
Steps to Beach Maui Sunset: King Bed, AC, sleeps 7

No image available

$135,734
$440
83%
321$295βœ…βœ…βŒY / Y⭐️ 5 (91)
Hale Hai Hai Maui Beach House

No image available

$341,083
$1,059
88%
325$500βœ…βŒβŒY / Y⭐️ 5 (36)
3BR Loft Oceanfront with Bikes and Pickleball gear

No image available

$148,913
$452
89%
321$279βœ…βŒβŒY / Y⭐️ 5 (77)
Modern Family Kihei Home by the Beach

No image available

$134,963
$424
86%
322$250❌❌❌Y / Y⭐️ 5 (97)
Dreamy Ocean View-Beach Condo-Sleeps 8-Full AC

No image available

$138,007
$374
98%
331$350βœ…βœ…βœ…Y / Y⭐️ 5 (70)
Large 3 Bedroom Condo Across From Beach! Pool & Ho

No image available

$134,829
$512
70%
331$405βœ…βœ…βŒY / Y⭐️ 4.5 (11)
KOA Resort 3L Steps to the Pool! Walk to the Beach

No image available

$115,307
$419
75%
324$290βœ…βœ…βŒY / Y⭐️ 4.5 (185)
Aloha Villa 1 Breathtaking Ocean View, Steps to th

No image available

$377,286
$1,300
79%
337$464❌❌❌Y / Y⭐️ 5 (12)
Modern Oceanview Townhome Steps to the Beach!

No image available

$186,585
$586
86%
335$531βœ…βŒβŒY / Y⭐️ 5 (90)
3BR spacious Condo with Ocean View in top location

No image available

$168,047
$566
81%
322$250βœ…βœ…βŒY / Y⭐️ 5 (155)
Family FUN Beach Condo 3bdrm 3bth FULL AC Kihei

No image available

$94,984
$278
91%
331$340βœ…βœ…βŒY / Y⭐️ 5 (146)
Last Minute Deal! Oceanfront*Rare! 3 Bedroom

No image available

$251,900
$722
95%
325$285βœ…βŒβŒY / Y⭐️ 5 (51)
Paradise Makani ~ Spacious Up Country Maui Home

No image available

$91,047
$328
75%
323$200❌❌❌Y / Y⭐️ 5 (81)
Cozy Hawaiian inspired 3bd Kihei condo

No image available

$135,728
$428
85%
321$639βœ…βŒβŒY / Y⭐️ 5 (38)
Hā'iku Hale - 3 Bedroom Maui Getaway!

No image available

$89,513
$538
45%
322$300❌❌❌Y / Y⭐️ 5 (47)
Maui Hill 70 - Renovated, Ocean View, Sleeps 8, AC

No image available

$177,466
$551
88%
333$474βœ…βœ…βŒY / Y⭐️ 5 (69)
Spacious One Level Condo with Stunning Views!

No image available

$135,159
$389
93%
331$304βœ…βŒβŒY / Y⭐️ 4.5 (33)
Updated Oceanfront 3 bedroom, AC, steps to beach

No image available

$179,509
$504
96%
322$395βœ…βŒβŒY / Y⭐️ 5 (38)
Koa Resort 5i: 3brs, Pool, Tennis, AC, sleeps 9

No image available

$132,810
$386
93%
321$350βœ…βœ…βŒY / Y⭐️ 5 (54)
Maui Sunset Vacation Rentals B423

No image available

$157,768
$507
84%
331$465βœ…βœ…βŒY / Y⭐️ 4.5 (34)
PacSB102 Family Getaway 3BD Across Beach

No image available

$152,904
$465
89%
335$350βœ…βœ…βŒY / Y⭐️ 4.5 (36)
Newly Remodeled Ocean View

No image available

$223,465
$636
96%
321$0βœ…βŒβŒY / Y⭐️ 5 (88)
Romantic Beach Villa with Private Pool & Courtyard

No image available

$372,240
$1,403
72%
335$395βœ…βŒβŒY / Y⭐️ 5 (92)
Koa Resort Unit 4I - Spacious 3 Bdrm / 2 bath with

No image available

$119,621
$491
61%
321$376βœ…βŒβŒY / Y⭐️ 5 (19)
Direct Oceanfront 3 Bed Rare Find Pure Luxury!

No image available

$182,193
$540
92%
323$335βœ…βŒβŒY / Y⭐️ 5 (36)
Koa Resort 5G - Deluxe 3br/2ba Pickleball Onsite

No image available

$127,021
$448
77%
324$350βœ…βœ…βŒY / Y⭐️ 4.5 (88)
3BD Oceanfront Views I Menehune Shores 414

No image available

$182,346
$557
89%
321$279βœ…βŒβŒY / Y⭐️ 5 (130)
Beautiful ocean view home with central A/C

No image available

$120,824
$345
94%
32.51$325❌❌❌Y / Y⭐️ 5 (115)
Kamaole Beach Royale 301 ~ 3 bedroom

No image available

$119,299
$475
67%
321$236βœ…βŒβŒY / Y⭐️ 5 (18)
Perfect Haiku Location! Very Clean 3 bedroom

No image available

$79,366
$291
73%
312$185❌❌❌Y / Y⭐️ 5 (180)
Private Cottage @ Keawakapu Beach Sleeps 6 - MMC2

No image available

$99,286
$428
63%
31.54$275❌❌❌Y / Y⭐️ 4.5 (89)

Return Metrics

975.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$83,878$167,756$251,635$335,513$419,391$838,783$2,516,350
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$83,878$167,756$251,635$335,513$419,391$838,783$2,516,350

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

975.32%

Payback Period Days

37

Return on Investment

975.32%

property-location

10 Piha PoePoe Wy Wailuku, Hawaii, 96793

3 bed β€’ 2 bath β€’ 1 guests

Agent

Inquire about this property

Contact Agent

$158,136

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $296/night at 64% occupancy ($69,191.82). Airbtics projects $528/night at 82% occupancy ($158,136).

Top 66% of comparables

Top 33% 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.

$161,264

Avg annual revenue

82%

Avg occupancy rate

$528

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$80k

$175k

$275k

$380k

Sign up to see the data on 40 all comparables

$83,878

Profit

Revenue

$158,136

Operating Expenses

$32,558

Operating Income

$125,578

Net Effective Rent

$41,700

Profit (Cash Flow)

$83,878

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

975.32%

Payback Period Days

37