10 Piha PoePoe Wy Wailuku, Hawaii, 96793
3 bed β’ 2 bath β’ 1 guests

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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