Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed • 1 bath • 3 guests • $411,200

BNB

Calc

Annual Revenue

$57,796

Profit (Cash Flow)

$8,864

Cap Rate

8.9%

Annual Revenue

$57,796

AirDNA projects $205/night at 80% occupancy ($59,900). Airbtics projects $184/night at 86% occupancy ($57,796). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 86% occupancy rate, $184 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,519$57,196$70,931$89,473
Occupancy83%88%94%98%
Nightly Rate$144$174$202$244

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
$71,475
$320
60%
11.52$200✅✅❌Y / Y⭐️ 4.5 (47)
$57,096
$169
89%
111$120✅✅❌Y / Y⭐️ 5 (85)
$66,514
$208
85%
111$200✅✅❌Y / Y⭐️ 5 (51)
$92,825
$284
88%
111$225✅✅❌Y / Y⭐️ 4.5 (25)
$57,245
$174
88%
111$100✅✅❌Y / Y⭐️ 5 (276)
$45,649
$127
94%
112$195✅✅❌Y / Y⭐️ 5 (53)
$113,169
$372
82%
112$190✅✅❌Y / Y⭐️ 5 (33)
$66,396
$179
100%
111$110✅✅❌Y / Y⭐️ 5 (199)
$59,674
$169
95%
111$130✅✅❌Y / Y⭐️ 5 (43)
$55,482
$152
98%
111$120✅✅❌Y / Y⭐️ 5 (68)
$83,246
$240
94%
111$225✅✅❌Y / Y⭐️ 4.5 (36)
$59,776
$172
94%
113$120✅✅❌Y / Y⭐️ 4.5 (189)
$60,204
$170
95%
111$120✅✅❌Y / Y⭐️ 5 (115)
$44,138
$136
86%
112$220❌✅❌Y / Y⭐️ 4.5 (17)
$42,847
$116
99%
111$160✅✅❌N / Y⭐️ 4.5 (51)
$33,476
$132
65%
111$125✅✅❌Y / Y⭐️ 5 (101)
$52,511
$144
95%
111$149✅✅❌Y / Y⭐️ 5 (297)
$65,450
$214
82%
111$140✅✅❌Y / Y⭐️ 4.5 (34)
$69,445
$209
88%
111$130✅✅❌Y / Y⭐️ 5 (51)
$47,654
$131
97%
112$150✅✅❌Y / Y⭐️ 4.8 (50)
$69,632
$212
88%
112$175✅✅❌Y / Y⭐️ 5 (140)
$62,319
$188
89%
112$140✅✅❌Y / Y⭐️ 5 (41)
$65,034
$184
94%
112$195✅✅❌Y / Y⭐️ 4.5 (171)
$53,740
$162
87%
111$150✅❌❌Y / Y⭐️ 5 (50)
$44,734
$190
63%
113$100✅✅❌Y / Y⭐️ 4.5 (108)
$39,200
$105
96%
111$165✅✅❌Y / Y⭐️ 5 (30)
$61,155
$196
84%
114$150✅✅❌Y / Y⭐️ 5 (136)
$72,458
$200
98%
114$120✅✅❌Y / Y⭐️ 5 (37)
$47,459
$145
88%
113$125✅✅❌Y / Y⭐️ 5 (117)
$47,938
$178
71%
112$140✅✅❌Y / Y⭐️ 4.8 (13)
$54,722
$167
88%
112$140✅✅❌Y / Y⭐️ 4.8 (22)
$59,920
$185
87%
115$125✅✅❌N / Y⭐️ 5 (23)
$42,837
$115
98%
111$165✅✅❌N / Y⭐️ 4.8 (27)
$54,973
$175
85%
117$195✅✅❌Y / Y⭐️ 5 (41)
$48,739
$157
83%
112$140✅✅❌Y / Y⭐️ 4.8 (15)
$30,742
$86
92%
112$130✅✅❌Y / Y⭐️ 4.6 (170)
$36,094
$117
82%
113$215✅✅❌N / Y⭐️ 4.5 (37)
$61,238
$188
89%
111$0✅✅❌Y / Y⭐️ 5 (8)
$95,939
$383
67%
11.52$190✅✅❌Y / Y⭐️ 5 (22)
$46,708
$222
55%
112$160✅✅❌Y / Y⭐️ 4.4 (8)

Return Metrics

8.96% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,864$17,728$26,593$35,457$44,322$88,644$265,933
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$328,960$328,960$328,960$328,960$328,960$328,960$328,960
Down Payment$82,240$82,240$82,240$82,240$82,240$82,240$82,240
Property Appreciation$12,336$25,042$38,129$51,609$65,493$141,418$586,890
Total Return$432,400$453,970$475,922$498,267$521,015$641,262$1,264,023

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.96%

Cap Rate

8.9%

Return on Investment

25.53%

property-location

1088 Bishop St Honolulu, Hawaii, 96813

1 bed • 1 bath • 3 guests

Est. $1,972/mo

Agent

Inquire about this property

Contact Agent

$411,200

Zestimate

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

61

Airbnb Investor Score

$8,864

Annual Profit

8.9%

Cap Rate

9.0%

Cash on Cash

$57,796

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 80% occupancy.Projected nightly rate is $184/night at 86% occupancy.

Top 66% of comparables

Top 41% 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.

$58,496

Avg annual revenue

86%

Avg occupancy rate

$184

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

$85k

$115k

Sign up to see the data on 40 all comparables

$8,864

Profit

Revenue

$57,796

Operating Expenses

$21,194

Operating Income

$36,603

Mortgage & Taxes

$27,738

Profit (Cash Flow)

$8,864

$98,826

Cash Investment

Down Payment

$82,240

Renos & Furnishing

$4,250

Closing Costs

$12,336

Total

$98,826

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.96%

Cap Rate

8.9%

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

$19,516

Deductible property tax

$4,071

Your total deduction

$32,459

Your adjusted annual income

$150,000 - $32,459 = $117,541

Taxes on $117,541 (30%)

$35,262

Your old tax bill

$45,000

Your new tax bill

$35,262

Estimated tax savings

$9,738

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:

798 sqft

Type:

TOWNHOUSE

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: -
  • Lot size: -
  • Building area: 798 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Attached
  • Amenities: Dishwasher, Dryer, Washer
  • Price per square foot: $515

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 210120040397
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $422,200
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $411,200

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