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

1 bed • 1 bath • 3 guests • $425,000

BNB

Calc

Annual Revenue

$56,226

Profit (Cash Flow)

$31,029

Cap Rate

8.3%

Annual Revenue

$56,226

AirDNA projects $205/night at 79% occupancy ($59,151). Airbtics projects $179/night at 86% occupancy ($56,225). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 86% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,866	$56,475	$69,855	$83,783
Occupancy	82%	89%	94%	98%
Nightly Rate	$137	$170	$199	$228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1BR Downtown Partial Ocean View w/Free Parking	$57,096	$169	89%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (84)
Tutu's Place at Executive Center	$59,519	$194	81%	1	1	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (50)
Ocean Views in Down Town	$92,825	$284	88%	1	1	1	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (25)
Elegant, Spacious Downtown Hideaway w/Parking	$51,601	$162	85%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (274)
Downtown Honolulu 1 Bedroom Suite Executive Centre	$42,748	$118	94%	1	1	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (50)
Large, Bright & Beachy+Pool+WiFi	$106,771	$364	79%	1	1	2	$190	✅	✅	❌	Y / Y	⭐️ 5 (32)
Modern 1 Bedroom Condo in Downtown Honolulu	$62,591	$168	100%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (199)
Spacious 1BR Peekaboo Ocean View Free Parking WiFi	$57,240	$162	95%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (42)
Spacious 1BR Ocean/Sunset View w/Parking	$51,298	$140	98%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (66)
Free Parking, Cozy & Convenient	$73,856	$218	92%	1	1	1	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (35)
Heart of Downtown condo with free parking!	$59,209	$170	94%	1	1	3	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (189)
Downtown 1BR Spacious Free Parking & Wifi	$60,204	$170	95%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (115)
16th Fl Executive Centre \| Parking \| Pool	$41,604	$113	99%	1	1	1	$160	✅	✅	❌	N / Y	⭐️ 4.5 (51)
Executive Centre Hotel Unit	$32,963	$127	67%	1	1	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (101)
Bishop Loft	$69,826	$312	60%	1	1.5	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (47)
1 Bedroom Suite in downtown near Waikiki	$49,412	$137	94%	1	1	1	$149	✅	✅	❌	Y / Y	⭐️ 5 (294)
Renovated, Food Haven Condo! Pool + HotTub+WiFi	$62,141	$206	81%	1	1	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (34)
1BR Ocean/Sunset View w/Parking	$66,508	$199	88%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (50)
Free Parking! 1BR in Downtown	$47,654	$131	97%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Luxury Condo with Ocean Views & FREE Parking!	$68,453	$206	89%	1	1	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (138)
Bright Downtown Treasure! Free parking +Fast WiFi	$64,725	$185	94%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 5 (39)
Executive Unit 4 U!	$44,207	$132	89%	1	1	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (15)
Elegant Fully Furnished Condo in Downtown Honolulu	$45,274	$138	88%	1	1	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (117)
Downtown Executive Hotel Luxury Suite w/Parking	$62,625	$177	94%	1	1	2	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (169)
Heart of Honolulu Condo w/ Parking, Washer & Pool	$53,740	$162	87%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (49)
1bedroom/1bath full kitchen free parking, waikiki	$45,044	$185	65%	1	1	3	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (108)
High Floor Downtown Suite (32F) w/ a Free Parking	$39,200	$105	96%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (30)
Downtown Delight✦Parking✦Car✦Pool✦Jacuzzi✦Restaura	$58,615	$190	83%	1	1	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (135)
Breathtaking High Rise Oceanview Downtown Oasis!	$72,972	$199	99%	1	1	4	$120	✅	✅	❌	Y / Y	⭐️ 5 (35)
Amazing City Views! High Floor+Pool, WiFi	$47,938	$178	71%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Harbor View, Cozy Downtown Condo w/ pool +WiFi	$54,722	$167	88%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (22)
Downtown Suite w/ a Free Parking	$42,837	$115	98%	1	1	1	$165	✅	✅	❌	N / Y	⭐️ 4.8 (27)
Downtown Honolulu Condo for 4	$54,620	$171	86%	1	1	7	$195	✅	✅	❌	Y / Y	⭐️ 5 (41)
Elegant Ocean View Suite	$59,685	$180	89%	1	1	5	$125	✅	✅	❌	N / Y	⭐️ 5 (22)
Funky Bright Downtown Condo	$48,739	$157	83%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Modern Downtown 1Bdrm Oceanview with Parking	$77,704	$209	100%	1	1	4	$160	✅	✅	❌	Y / Y	⭐️ 5 (61)
Upscale Downtown Condo-Free Parking,A/C,VIEWS ようこそ	$30,742	$86	92%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 4.6 (170)
Executive Unit 4 U!	$36,094	$117	82%	1	1	3	$215	✅	✅	❌	N / Y	⭐️ 4.5 (37)
Stunning Resort! Steps to Pool & Hot Tub+Parking	$96,285	$368	70%	1	1.5	2	$190	✅	✅	❌	Y / Y	⭐️ 5 (22)
Ocean View Top Floor+Pool, Hottub, Laundry	$46,708	$222	55%	1	1	2	$160	✅	✅	❌	Y / Y	⭐️ 4.4 (8)

Return Metrics

13.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,028	$62,057	$93,086	$124,115	$155,144	$310,288	$930,864
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$212,500	$212,500	$212,500	$212,500	$212,500	$212,500	$212,500
Down Payment	$212,500	$212,500	$212,500	$212,500	$212,500	$212,500	$212,500
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$468,778	$512,940	$557,495	$602,456	$647,835	$881,452	$1,962,451

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.52%

Cap Rate

8.29%

Return on Investment

20.21%

1088 Bishop St 3202 Honolulu, Hawaii, 96813

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$338,300

Zestimate

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$15,740

Annual Profit

8.3%

Cap Rate

13.5%

Cash on Cash

$56,226

Annual Revenue

BNBCalc predicts this property will get $179 per night with 86% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% 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.

$57,399

Avg annual revenue

86%

Avg occupancy rate

$179

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

$80k

$110k

$31,029

Profit

Revenue

$56,226

Operating Expenses

$20,989

Operating Income

$35,236

Mortgage & Taxes

$4,208

Profit (Cash Flow)

$31,029

$216,750

Cash Investment

Down Payment

$212,500

Renos & Furnishing

$4,250

Total

$216,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.52%

Cap Rate

8.29%

Return on Investment

20.21%

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

$12,607

Deductible property tax

$4,208

Your total deduction

$28,559

Your adjusted annual income

$150,000 - $28,559 = $121,441

Taxes on $121,441 (30%)

$36,432

Your old tax bill

$45,000

Your new tax bill

$36,432

Estimated tax savings

$8,568

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:

543 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 543 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: Range, Refrigerator

Price per square foot: $3

Lot Info

Zoning: -

Land Use: -

Parcel Number: 210120040372

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $338,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Royal Elementary School with 3/10 star rating
Middle School: Princess Ruth Keelikolani Middle School with 6/10 star rating
High School: President William Mckinley High School with 3/10 star rating