BNBCalc Short Term Rental Investment Analysis 1221 Victoria St

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$53,326

Profit (Cash Flow)

$15,849

Cap Rate

13.1%

Annual Revenue

$53,326

AirDNA projects $365/night at 40% occupancy ($53,325). Airbtics projects $241/night at 60% occupancy ($52,814). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 40% occupancy rate, $365 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,266	$46,491	$80,511	$107,154
Occupancy	41%	56%	77%	85%
Nightly Rate	$200	$225	$280	$336

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hana Hou Hale, Historic Home Honolulu	$72,710	$231	86%	2	1	29	$99	❌	❌	❌	Y / Y	⭐️ 5 (198)
Colorful Condo in Makiki	$17,393	$108	44%	2	1	30	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
2-bedroom 1 bath bright condo with free parking	$53,247	$190	76%	2	1	30	$195	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stylish 2b/1b-Ala Moana,at lease 30days	$31,621	$90	96%	2	1	30	$150	❌	❌	❌	Y / N	⭐️ 5 (6)
King Bd+WiFi+AC+Pkg★Hospitals★DT•Waikiki•Ala Moana	$66,921	$336	54%	2	1	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (18)
Ala Moana Breezy and Cozy	$51,741	$201	70%	2	2	29	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
2 bedrooms 2 full bath 2 parking waikiki oceanveiw	$103,286	$415	68%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
2 bedrooms 2 full bath 2 parking waikiki oceanveiw	$111,190	$396	74%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 4.4 (21)
Clean 2BR w/ AC + W/D 10 Min Drive to Waikiki	$26,538	$125	58%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
Sky Ala Moana 2908	$61,934	$187	80%	2	3	1	$361	✅	✅	❌	Y / Y	⭐️ 5 (1)
Luxury 2 Bedroom at Famous ONE ALA MOANA	$91,829	$280	89%	2	2	29	$350	✅	✅	❌	Y / N	⭐️ 5 (6)
Amazing Honolulu Views, discount for longer stay	$42,423	$173	67%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (6)
2 bedrooms/1bathrooms - Ala Moana.at lease 30days	$16,993	$91	51%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
30 day- 2 BR-City Views, Pool, Parking, AC!	$61,967	$204	83%	2	1	30	$100	✅	❌	❌	Y / Y	⭐️ 5 (3)
Makiki's Pet Friendly Home -Honolulu Museum of Art	$56,993	$229	68%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (2)
New luxury 2 br condo near beach Honolulu Hawaii	$58,969	$212	76%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Ocean-City Luxurious Vacation at the Sky Ala Moana	$67,347	$213	81%	2	2	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (2)
2BR second-floor condo with a heated pool	$40,707	$134	83%	2	2	31	$359	✅	❌	❌	Y / Y	⭐️ 5 (1)
High Luxury Condo with Ocean & Mountain Views	$43,920	$300	40%	2	2	29	$389	✅	✅	✅	Y / Y	⭐️ 5 (2)
Oceanview Condo in Ala Moana	$30,598	$209	40%	2	2	90	$350	✅	✅	❌	Y / Y	⭐️ 0 (0)
Spectacular 2BR 2BA Parking + Pool	$43,297	$338	35%	2	2	30	$300	✅	❌	❌	Y / N	⭐️ 5 (5)
Home away from home. 2 bdr Ocean views.	$60,939	$225	74%	2	2	30	$275	✅	❌	❌	Y / Y	⭐️ 4 (2)
Upscale 2 bedroom with parking in Ala Moana	$38,936	$270	38%	2	2	30	$375	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sky New Luxury 2 Bedroom Resort style Condo 2408	$27,084	$200	37%	2	2	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (1)
Lux Condo for Extended Stay	$43,677	$306	39%	2	2	28	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Upscale 2 bedroom with parking in Ala Moana	$47,566	$257	49%	2	2	1	$314	✅	✅	❌	Y / Y	⭐️ 5 (1)
SKY ALA MOANA Luxury 2 bedroom Resort Parking 2311	$41,320	$213	53%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 0 (1)
Sky Ala Moana 3508 (SAW3508)	$57,834	$282	36%	2	2	1	$459	✅	❌	❌	Y / Y	⭐️ 5 (1)
Ocean-MT Views From the Luxury Sky Ala Moana Condo	$44,624	$239	42%	2	2	1	$350	✅	✅	❌	Y / Y	⭐️ 0 (0)
Sky Ala Moana #1501 - Elegant 2 Bed / 2 Bath	$77,772	$250	85%	2	2	29	$350	✅	✅	❌	Y / Y	⭐️ 0 (0)
Sky Ala Moana #2101 - 2bed/2bath	$48,588	$225	59%	2	2	29	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Lux condo in Honolulu, Hawaii	$60,142	$316	52%	2	2	29	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Century Center/condo 32F	$19,764	$200	27%	2	2	30	$100	✅	❌	❌	Y / Y	⭐️ 3 (1)
Sky Lux condo in Honolulu HI	$42,003	$302	38%	2	2	29	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sky Ala Moana #3501 - Gorgeous 2 Bed / 2 Bath	$55,339	$280	54%	2	2	29	$350	✅	✅	❌	Y / Y	⭐️ 5 (3)
New Luxury Penthouse! Sky Ala Moana 2bd/2ba	$72,907	$249	80%	2	2	30	$299	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 2Bed 2Bath 2 Pk OceanView	$40,260	$220	50%	2	2	30	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Luxurious waterfront 3 BR PH	$109,689	$555	54%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Ocean Gem	$66,758	$190	96%	2	2	30	$300	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
2b2b2p new luxury resort condo	$27,670	$216	35%	2	2	30	$220	✅	✅	❌	Y / Y	⭐️ 5 (1)

Return Metrics

24.76% 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)	$15,849	$31,698	$47,547	$63,396	$79,245	$158,490	$475,472
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,456	$5,063	$7,831	$10,770	$13,891	$32,628	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$75,805	$101,986	$128,560	$155,544	$182,955	$327,098	$1,082,288

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.76%

Cap Rate

13.08%

Return on Investment

40.32%

1221 Victoria St Honolulu, Hawaii, 96814-1435

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact

test at Test

$643,400

Zestimate

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$53,326

Annual Revenue

BNBCalc predicts this property will get $241 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$53,362

Avg annual revenue

60%

Avg occupancy rate

$241

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

$15k

$45k

$80k

$110k

$15,849

Profit

Revenue

$53,326

Operating Expenses

$20,612

Operating Income

$32,713

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$15,849

$64,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$64,000

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.76%

Cap Rate

13.08%

Return on Investment

40.32%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$9,815

Your adjusted annual income

$150,000 - $9,815 = $140,185

Taxes on $140,185 (30%)

$42,056

Your old tax bill

$45,000

Your new tax bill

$42,056

Estimated tax savings

$2,944

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:

90,133 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Residential - Vacant Land

Stories: 0

Lot size: 90,133 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: A-2

Land Use: Residential

Parcel Number: 1-2-4-013-019

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/19/08	$0	0%	Record Owner
03/12/08	$0	0%	Record Owner
03/30/06	$0	0%	Record Owner
11/14/05	$0	0%	Record Owner

Ownership

Name: Admiral Thomas Apts

Owner Occupied: No

Owner Mailing Address:

Years Owned: 52

Home Equity: -

Mortgage Balance Remaining: $770,223

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No