BNBCalc Short Term Rental Investment Analysis 1088 Bishop St 1312, Honolulu, HI 96813

1 bed • 1 bath • 3 guests • $210,000

BNB

Calc

Annual Revenue

$52,770

Profit (Cash Flow)

$18,064

Cap Rate

15.3%

Annual Revenue

$52,770

Airbtics projects $172/night at 84% occupancy ($52,770). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 84% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,306	$53,917	$64,740	$82,015
Occupancy	76%	87%	94%	98%
Nightly Rate	$135	$166	$184	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large, Bright & Beachy+Pool+WiFi	$96,620	$358	72%	1	2	2	$190	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Bishop Loft	$75,416	$290	69%	1	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (42)
Stunning Resort! Steps to Pool & Hot Tub+Parking	$68,257	$346	53%	1	2	2	$190	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
1BR Downtown Partial Ocean View w/Free Parking	$59,414	$165	96%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (63)
Tutu's Place at Executive Center	$58,349	$184	81%	1	1	1	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
Downtown Delight✦Parking✦Car✦Pool✦Jacuzzi✦Restaura	$52,672	$164	87%	1	1	4	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (126)
Downtown 1BR Spacious Free Parking & Wifi	$52,037	$149	93%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
Downtown Honolulu 1 Bedroom Suite Executive Centre	$39,818	$112	90%	1	1	2	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (29)
Heart of Downtown condo with free parking!	$55,324	$168	89%	1	1	3	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (169)
Elegant, Spacious Downtown Hideaway w/Parking	$48,910	$148	89%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (248)
Harbor View, Cozy Downtown Condo w/ pool +WiFi	$52,763	$166	85%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Modern 1 Bedroom Condo in Downtown Honolulu	$57,134	$154	100%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (163)
Elegant Fully Furnished Condo in Downtown Honolulu	$40,487	$124	87%	1	1	4	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (105)
Executive Center 1BR with Parking	$36,645	$99	98%	1	1	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Executive Centre Hotel Unit	$32,515	$111	76%	1	1	1	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (98)
Spacious 1BR Peekaboo Ocean View Free Parking WiFi	$48,809	$135	96%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
1 Bedroom Suite in downtown near Waikiki	$47,602	$130	98%	1	1	1	$149	✅	✅	❌	Y / Y	⭐️ 4.8 (268)
Downtown Executive Hotel Luxury Suite w/Parking	$63,494	$179	94%	1	1	2	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (153)
1BR Ocean/Sunset View w/Parking	$69,784	$195	95%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
Funky Bright Downtown Condo	$43,015	$157	73%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Renovated, Food Haven Condo! Pool + HotTub+WiFi	$56,618	$176	86%	1	1	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Free Parking! 1BR in Downtown	$50,823	$138	99%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
Downtown Honolulu Apt with free parking.	$44,832	$167	72%	1	1	2	$125	✅	❌	❌	N / Y	⭐️ 4.8 (93)
Luxury Condo with Ocean Views & FREE Parking!	$60,057	$192	83%	1	1	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (117)
Bright Downtown Treasure! Free parking +Fast WiFi	$63,660	$180	95%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Spacious 1BR Ocean/Sunset View w/Parking	$41,181	$119	93%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (35)
1bedroom/1bath full kitchen free parking, waikiki	$47,739	$176	73%	1	1	3	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (106)
Downtown Honolulu Condo for 4	$58,103	$161	97%	1	1	7	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (36)
Heart of Honolulu Condo w/ Parking, Washer & Pool	$42,152	$135	82%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Renovated & Modern! WifI+Pool!	$50,126	$168	80%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Upscale Downtown Condo-Free Parking,A/C,VIEWS ようこそ	$32,913	$93	91%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 4.6 (170)
Executive Unit 4 U!	$36,824	$116	84%	1	1	3	$215	✅	✅	❌	N / Y	⭐️ 4.5 (37)
Executive Centre 11th Flr in the Heart of Honolulu	$36,026	$193	51%	1	2	30	$225	✅	✅	❌	Y / Y	⭐️ 3 (1)
Ocean Views in Down Town	$93,144	$274	91%	1	1	1	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Urban Class with Harbor View	$39,528	$135	80%	1	1	30	$295	✅	✅	❌	Y / Y	⭐️ 5 (62)
Free Parking, Cozy & Convenient	$64,022	$185	94%	1	1	1	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Amazing City Views! High Floor+Pool, WiFi	$50,962	$174	77%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Modern Downtown 1Bdrm Oceanview with Parking	$64,996	$177	99%	1	1	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (31)
Renovated Ocean View, Pool, WiFi	$49,370	$196	63%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.3 (9)
Ocean View Top Floor+Pool, Hottub, Laundry	$50,384	$218	61%	1	1	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (6)

Return Metrics

34.37% 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)	$18,064	$36,128	$54,193	$72,257	$90,321	$180,643	$541,930
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$168,000	$168,000	$168,000	$168,000	$168,000	$168,000	$168,000
Down Payment	$42,000	$42,000	$42,000	$42,000	$42,000	$42,000	$42,000
Property Appreciation	$6,300	$12,789	$19,472	$26,356	$33,447	$72,222	$299,725
Total Return	$234,364	$258,917	$283,665	$308,614	$333,769	$462,865	$1,051,655

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.37%

Cap Rate

15.34%

Return on Investment

50.29%

1088 Bishop St 1312 Honolulu, HI, 96813

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,007/mo

This property is for sale!

Contact Agent

188

Airbnb Investor Score

$18,064

Annual Profit

15.3%

Cap Rate

34.4%

Cash on Cash

$52,770

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 84% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$53,313

Avg annual revenue

84%

Avg occupancy rate

$172

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

$30k

$55k

$75k

$100k

$18,064

Profit

Revenue

$52,770

Operating Expenses

$20,540

Operating Income

$32,230

Mortgage & Taxes

$14,166

Profit (Cash Flow)

$18,064

$52,550

Cash Investment

Down Payment

$42,000

Renos & Furnishing

$4,250

Closing Costs

$6,300

Total

$52,550

DSCR Ratio

Strong

2.28

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.37%

Cap Rate

15.34%

Return on Investment

50.29%

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

$9,967

Deductible property tax

$2,079

Your total deduction

$3,326

Your adjusted annual income

$150,000 - $3,326 = $146,674

Taxes on $146,674 (30%)

$44,002

Your old tax bill

$45,000

Your new tax bill

$44,002

Estimated tax savings

$998

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: -