BNBCalc Short Term Rental Investment Analysis 1025 Kalo Pl 607, Honolulu, HI 96826

1 bed • 1 bath • 3 guests • $295,000

BNB

Calc

Annual Revenue

$59,904

Profit (Cash Flow)

$18,536

Cap Rate

13.0%

Annual Revenue

$59,904

AirDNA projects $213/night at 77% occupancy ($59,903). Airbtics projects $175/night at 78% occupancy ($49,855). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 77% occupancy rate, $213 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,245	$47,016	$71,281	$91,958
Occupancy	70%	80%	92%	95%
Nightly Rate	$125	$157	$205	$256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of Waikiki! Private studio	$30,491	$119	68%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Central area,Waikiki ! Comfort&Reasonable stay♪	$34,253	$114	80%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Ocean View Owners Unit in 4 Star Wyndham Resort	$52,710	$156	87%	1	1	3	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Large apartment at Royal Garden Waikiki by Wyndham	$57,993	$160	94%	1	1	2	$170	✅	❌	❌	Y / Y	⭐️ 4.2 (159)
Beautiful Condo in Waikiki! Close by beach & shops	$48,451	$136	93%	1	1	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (51)
Stellar 1BR Waterview 22nd-Floor \| Balcony	$31,216	$126	67%	1	0	30	$187	✅	✅	❌	Y / Y	⭐️ 4.3 (8)
Ocean View Owners Unit in Wyndham 4 Star Resort	$55,275	$157	93%	1	1	3	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (141)
Waikiki 1-Bedroom Suite on High Floor, Sleeps 6!	$78,853	$237	87%	1	1	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
Ocean View Owners Unit in 4 star Wyndham Resort	$53,189	$157	88%	1	1	3	$110	✅	❌	❌	Y / Y	⭐️ 4.7 (160)
A Royal Stay awaits you at Royal Garden Waikiki	$38,064	$130	80%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (168)
Ocean and Mountain Views Condo at the Royal Garden	$72,494	$192	98%	1	1	1	$185	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Ocean View, Washlet, Parking, Wi-Fi, W&D! FP1704	$88,385	$256	92%	1	1	3	$284	✅	✅	❌	Y / Y	⭐️ 4.7 (30)
Studio for 2, Royal Garden @ Waikiki, Wyndham	$30,159	$206	40%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Spacious 1BDRM w/ 1 Parking, AC, Washer & Dryer	$90,691	$244	97%	1	1	1	$180	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
One Bedroom Kitchenette w/Ocean View.	$41,508	$185	61%	1	1	1	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Royal Garden Waikiki 1BD W/POOL	$59,423	$172	92%	1	1	3	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Large 1-Bedroom Suite, Full Kitchen & Laundry!	$79,033	$239	89%	1	1	3	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Studio unit for two @ Royal Garden in Honolulu!	$36,783	$150	67%	1	1	4	$0	✅	❌	❌	Y / N	⭐️ 4.8 (18)
Guest Favorite! 1Bed/1Bath/1 FREE Parking! FP1606	$94,515	$261	96%	1	1	3	$284	✅	✅	❌	Y / Y	⭐️ 4.8 (27)
Condo w/lanai 5 min walk to beach 24/7security	$46,523	$178	71%	1	1	28	$185	✅	✅	❌	Y / Y	⭐️ 5 (15)
RENOVATED! Pool, FREE Parking/WiFi, AC, W&D! FP708	$94,559	$256	97%	1	1	3	$284	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Central new 2 bedroom/wifi/Parking/Kitchen 2203	$60,126	$201	81%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (21)
Paradise FLAT -1 Bed/1 Bath/1 Parking	$26,272	$94	75%	1	1	30	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
Home away from home in Waikiki	$27,084	$100	74%	1	1	29	$150	✅	❌	❌	Y / Y	⭐️ 5 (16)
Cozy 1-bedroom condo	$34,684	$99	95%	1	1	30	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (17)
A Repeat Guest Favorite! Four Paddle #702	$83,782	$241	92%	1	1	3	$284	✅	✅	❌	Y / Y	⭐️ 5 (25)
Paradise on Earth-Your Next Stop Hawaii- Stay here	$44,792	$160	76%	1	1	30	$180	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
CW Royal Garden Waikiki \| 1BR/1BA King Balcony Stu	$70,527	$205	94%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Newly Renovated 1 Bedroom/Wifi/Parking 2203B	$44,316	$150	80%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
High-floor Unit+Views in Waikiki	$39,791	$151	72%	1	1	30	$180	✅	✅	❌	Y / Y	⭐️ 5 (4)
Sweeping Ocean Views! Lanikea at Waikiki #PH1	$64,209	$408	43%	1	2	30	$394	✅	✅	❌	Y / Y	⭐️ 5 (4)
Destination Waikiki for Ho'omaha	$29,931	$141	58%	1	1	7	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Newly remodeled Waikiki apt with parking!	$44,798	$180	68%	1	1	29	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (18)
Honolulu Hideaway- 1 bed/ 1 Bath/1 Assign parking	$26,543	$98	74%	1	1	30	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
September 2024 Special, 30-day min Stay	$34,231	$117	79%	1	1	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (32)
Cozy 1 bedroom/Parking/park View/wifi/2203D	$38,884	$128	83%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Oahu NirVana	$26,352	$120	60%	1	0	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Hale Hawaii	$33,855	$125	74%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Waikiki one bedroom Apt w/ wifi, AC, parking, w/D	$18,836	$110	45%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
1 Bedroom Presidential Condo - Royal Garden	$98,637	$350	77%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)

Return Metrics

25.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,536	$37,072	$55,609	$74,145	$92,682	$185,364	$556,092
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$236,000	$236,000	$236,000	$236,000	$236,000	$236,000	$236,000
Down Payment	$59,000	$59,000	$59,000	$59,000	$59,000	$59,000	$59,000
Property Appreciation	$8,850	$17,965	$27,354	$37,025	$46,985	$101,455	$421,042
Total Return	$322,386	$350,038	$377,963	$406,170	$434,667	$581,819	$1,272,135

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.7%

Cap Rate

13.02%

Return on Investment

42%

1025 Kalo Pl 607 Honolulu, HI, 96826

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,415/mo

This property is for sale!

Contact Agent

143

Airbnb Investor Score

$18,536

Annual Profit

13.0%

Cap Rate

25.7%

Cash on Cash

$59,904

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 77% occupancy.Projected nightly rate is $175/night at 78% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$51,555

Avg annual revenue

78%

Avg occupancy rate

$175

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

$20k

$45k

$70k

$100k

$18,536

Profit

Revenue

$59,904

Operating Expenses

$21,467

Operating Income

$38,436

Mortgage & Taxes

$19,900

Profit (Cash Flow)

$18,536

$72,100

Cash Investment

Down Payment

$59,000

Renos & Furnishing

$4,250

Closing Costs

$8,850

Total

$72,100

DSCR Ratio

Strong

1.93

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.7%

Cap Rate

13.02%

Return on Investment

42%

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

$14,001

Deductible property tax

$2,920

Your total deduction

$11,275

Your adjusted annual income

$150,000 - $11,275 = $138,725

Taxes on $138,725 (30%)

$41,617

Your old tax bill

$45,000

Your new tax bill

$41,617

Estimated tax savings

$3,383

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:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -