BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 1133 Waimanu Street, Honolulu, HI

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Owner income

$135,904

Per year

This Airbnb could earn an additional

$13,679

Per month vs a Long-Term Rental

Annual Revenue range

$143,627 - $243,708

Annual Revenue

$194,149

AirDNA projects $239/night at 61% occupancy ($53,248). Airbtics projects $447/night at 88% occupancy ($143,672). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 97% occupancy rate, $548 rate per night.

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

Percentiles25%50%75%90%
Revenue$96,916$143,627$198,675$243,708
Occupancy81%93%97%99%
Nightly Rate$323$415$548$654

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
Waikiki 2 Bedrooms+Free parking near beaches, shop
$67,833
$185
99%
211$200❌❌❌Y / Y⭐️ 5 (48)
City View with City Flair at the Ilikai Hotel
$92,632
$320
77%
222$350✅✅❌Y / Y⭐️ 5 (63)
AMAZING OCEAN VIEW 2BR/2BA ILIKAI UNIT.
$61,406
$165
99%
224$270✅❌❌N / Y⭐️ 4.5 (52)
Panoramic views to die for! Free parking | Lux 2bd
$199,275
$545
99%
224$300✅❌❌Y / Y⭐️ 4.5 (107)
Luxury Ocean View 2B/2B/1PK Ilikai #744
$185,523
$526
96%
221$354✅❌❌Y / Y⭐️ 5 (35)
Splendid 2BD w/ One FREE Parking
$177,057
$486
99%
223$320✅❌❌Y / Y⭐️ 5 (36)
Waikiki 2Bed 2Ba in the Iconic Ilikai Hotel
$106,606
$348
79%
221$315✅❌❌Y / Y⭐️ 5 (74)
NEW_Nice-Panorama OV-G-Open Free Parking!
$154,693
$420
100%
222$320✅✅❌Y / Y⭐️ 4.7 (21)
Paradise Timeshare in Waikiki
$110,333
$342
82%
222$450✅✅✅Y / Y⭐️ 4.5 (5)
Ilikai 2 bedroom 2bathroom.
$70,886
$213
90%
222$240✅❌❌Y / Y⭐️ 4.5 (112)
Renovated Exquisite 2bdrm Unit @ the Ilikai
$193,970
$560
94%
221$325✅❌❌Y / Y⭐️ 4.5 (37)
Upscale 2BR/2BA Ocean View in Waikiki + Parking!
$238,661
$662
97%
221$299✅❌❌Y / Y⭐️ 5 (25)
2 Adjoining Suites...POSH & LAVISH...Direct Ocean
$140,486
$389
97%
225$395✅❌❌Y / Y⭐️ 5 (56)
Ilikai #2109 - Breezy City Views! Close to Beach!
$198,562
$639
81%
221$595✅❌❌Y / Y⭐️ 4.5 (4)
BEAUTIFUL Ocean, Marina, & Sunset Views! IL1239
$199,964
$572
95%
221$354✅❌❌Y / Y⭐️ 5 (30)
Overlooking the Ilikai Courtyard, Sunset Views!
$259,495
$799
87%
221$415✅❌❌N / Y⭐️ 0 (0)
Ocean-Lagoon Views PH at Ilikai Hotel by the Beach
$151,473
$416
98%
221$275✅❌❌Y / Y⭐️ 4.5 (30)
Nice OV3-Panorama-Big OV-NO.15G-Open Free Parking!
$150,255
$406
100%
222$320✅✅❌Y / Y⭐️ 5 (79)
Ocean-Marina Views PH at Ilikai Hotel by the Beach
$142,707
$414
92%
221$275✅❌❌Y / Y⭐️ 4.5 (29)
Modern Luxe Ilikai 2BR, Great View, FREE Parking!
$118,936
$324
98%
223$250✅❌❌Y / Y⭐️ 5 (160)
Ocean-Lagoon & Fireworks Views at the Ilikai Hotel
$135,256
$379
96%
221$275✅❌❌Y / Y⭐️ 5 (13)
Ala Moana Hotelcondo 3326 2br/2.5ba Royal Suite
$227,888
$654
93%
22.51$438✅❌❌Y / Y⭐️ 5 (3)
Ilikai #1909 City-view Condo on the 19th Floor!
$148,432
$610
63%
201$415✅❌❌N / Y⭐️ 0 (2)
Nice OV2-Panorama-Big OV-NO.3-G-Open Free Parking!
$155,155
$422
100%
222$320✅✅❌Y / Y⭐️ 5 (87)
Affordable Spacious Timeshare
$116,904
$345
87%
221$375✅❌❌Y / N⭐️ 4.5 (19)
Stretch and Relax Steps to Beach
$107,207
$346
81%
225$375✅✅❌Y / N⭐️ 4.5 (12)
Ocean & City Views Family-Friends Paradise Retreat
$109,956
$315
93%
221$265✅❌❌Y / Y⭐️ 4.5 (31)
Ilikai #525 - Renovations all done in 12/2023!
$215,872
$720
79%
221$415✅❌❌Y / Y⭐️ 4.5 (11)
Lots of space
$149,281
$424
94%
223$475✅✅❌Y / N⭐️ 4.5 (26)
Great Ocean View 2B/2B/1PK Washlets! Ilikai #1944
$210,312
$590
97%
221$354✅❌❌Y / Y⭐️ 5 (20)
Hale Lani at the Ilikai
$34,404
$100
94%
215$180❌❌❌Y / Y⭐️ 4.6 (121)
Ilikai #1844 - Beautiful Lagoon & Sunset views!
$180,965
$537
90%
221$415✅❌❌Y / Y⭐️ 4.5 (6)
@ Marbella Lane - Cozy 2BR w/ Amazing Ocean Views
$187,096
$534
95%
223$290✅❌❌Y / Y⭐️ 5 (69)
Sky Ala Moana 3508 (SAW3508)
$80,173
$285
67%
221$459✅❌❌Y / Y⭐️ 0 (2)
Oceanview 2BR timeshare next to hilton village
$126,978
$365
92%
222$380✅✅❌Y / Y⭐️ 4.5 (51)
Affordable 2BR Vacation Home
$67,380
$196
93%
215$250✅✅❌Y / Y⭐️ 4.4 (70)
2 bedrooms 2 full bath 2 parking waikiki oceanveiw
$112,215
$438
70%
223$100✅✅❌Y / Y⭐️ 4.5 (6)
See Fireworks at Hilton from Condo
$106,103
$310
92%
222$250✅✅❌Y / Y⭐️ 4.3 (110)
Ala Moana Breezy and Cozy
$58,336
$231
69%
2129$180❌❌✅Y / Y⭐️ 4.5 (12)
Park Lane Ala Moana 8803
$199,939
$1,370
39%
22.51$1,090✅✅❌Y / Y⭐️ 4.5 (4)

property-location

1133 Waimanu St Honolulu, Hawaii, 96814

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

$194,149

Annual Revenue

BNBCalc predicts this property will get $447 per night with 88% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 28% of comparables

Top 26% 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.

$143,765

Avg annual revenue

88%

Avg occupancy rate

$447

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

$35k

$105k

$180k

$260k

Sign up to see the data on 40 all comparables

$38,830

Profit

Revenue

$194,149

Cleaning

$21,215

Cohost commission

$38,830

Owner payout

$135,904

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

556 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 556 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Window Unit
  • View: -
  • Parking: Detached
  • Amenities: Dryer, Freezer, Microwave, Refrigerator, Washer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Queen Kaahumanu Elementary School with 3/10 star rating
  • Middle School: Robert Louis Stevenson Middle School with 6/10 star rating
  • High School: President William Mckinley High School with 3/10 star rating

              🤩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service