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 Investment Analysis 130 Kai Malina Pkwy, Lahaina, HI, 96761

1 bed • 1 bath • 2 guests • $1,350,000

BNB

Calc

Annual Revenue

$118,734

Profit (Cash Flow)

-$1,449

Cap Rate

6.6%

Annual Revenue

$118,734

AirDNA projects $422/night at 72% occupancy ($110,975). Airbtics projects $387/night at 84% occupancy ($118,733). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 84% occupancy rate, $387 rate per night.

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

Percentiles25%50%75%90%
Revenue$82,906$100,435$153,655$216,242
Occupancy81%87%91%95%
Nightly Rate$275$310$454$612

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
Maui Resort Rentals: Honua Kai Hokulani 218

No image available

$86,221
$285
81%
112$345✅✅❌Y / Y⭐️ 5 (10)
Luxury mountain view resort condo, private balcony

No image available

$84,913
$271
84%
112$199✅✅❌Y / Y⭐️ 5 (11)
Mahana 1015 - Luxury Oceanfront Condo (1bd/2ba)

No image available

$172,673
$497
94%
124$240✅✅❌Y / Y⭐️ 5 (106)
Amazing Oceanfront Studio in Lahaina - Mahana 1103

No image available

$86,375
$248
94%
111$175❌❌❌Y / Y⭐️ 4 (4)
Maui Resort Rentals: Honua Kai Konea 516

No image available

$91,656
$270
91%
112$345✅✅❌Y / Y⭐️ 4.5 (9)
HONUA KAI Largest 1bd Ocean View Great Location

No image available

$131,961
$377
92%
115$499❌❌❌Y / Y⭐️ 5 (3)
Maui Resort Rentals: Honua Kai Hokulani 730

No image available

$88,997
$272
88%
112$345✅✅❌Y / Y⭐️ 4.5 (26)
Beautiful Ocean View on Quiet Side of Honua Kai!

No image available

$140,104
$440
87%
113$0✅✅❌Y / Y⭐️ 5 (146)
Maui Resort Rentals: Honua Kai Hokulani 418

No image available

$101,870
$309
87%
112$345✅✅❌Y / Y⭐️ 5 (21)
KLVR presents*Honua Kai* H208*2nd floor*QUIET area

No image available

$113,045
$544
56%
115$255✅✅❌Y / Y⭐️ 5 (7)
Huge Luxury Condo | Partial Ocean View on Beach 1

No image available

$106,411
$332
86%
112$189✅✅❌Y / Y⭐️ 5 (66)
Maui Resort Rentals: Honua Kai Hokulani 738

No image available

$103,263
$293
95%
112$345✅✅❌Y / Y⭐️ 5 (13)
Ground floor direct access private yard

No image available

$63,614
$294
58%
115$199✅✅❌Y / Y⭐️ 4.5 (14)
HUGE 1 Bdrm Penthouse @ luxurious Honua Kai Resort

No image available

$111,339
$296
100%
113$297✅✅❌Y / Y⭐️ 5 (105)
Honua Kai Desired ground floor. Suite H116

No image available

$112,972
$377
81%
114$200✅✅❌Y / Y⭐️ 5 (78)
Maui Resort Rentals: Honua Kai Konea 212

No image available

$100,077
$306
89%
112$395✅✅❌Y / Y⭐️ 5 (32)
Maui Resort Rentals: Honua Kai Konea 610

No image available

$96,157
$290
87%
112$345✅✅❌Y / Y⭐️ 5 (5)
Maui Resort Rentals: Honua Kai Konea 710

No image available

$118,395
$351
90%
112$345✅✅❌Y / Y⭐️ 5 (7)
Winter Specials! Honua Kai Konea 830 - Remodeled!

No image available

$171,698
$550
84%
111$235✅✅❌Y / Y⭐️ 5 (14)
Beautiful studio condo on Kaanapali Beach

No image available

$102,048
$329
83%
111$519✅❌❌Y / Y⭐️ 5 (94)
Maui Resort Rentals: Honua Kai Konea 344

No image available

$95,354
$275
93%
112$345✅✅❌Y / Y⭐️ 4 (7)
Maui Resort Rentals: Honua Kai Konea 638

No image available

$99,893
$297
89%
112$345✅✅❌Y / Y⭐️ 0 (1)
Honua Kai - Konea 508

No image available

$128,049
$357
98%
112$0✅✅❌Y / Y⭐️ 5 (15)
Ocean View Suite w/ balcony, Near Beach, 4 pools

No image available

$117,040
$650
45%
111$439✅✅❌Y / Y⭐️ 0 (1)
Beachfront, Family Friendly Resort - Hokulani Towe

No image available

$71,837
$276
69%
111$518✅✅❌Y / Y⭐️ 5 (40)
KBM Resorts | FREE CAR Honua Kai Konea HKK-424

No image available

$269,230
$902
81%
111$294✅✅❌Y / Y⭐️ 0 (0)
Huge Luxury Condo | partial Ocean View on Beach

No image available

$132,939
$424
84%
112$189✅✅❌Y / Y⭐️ 5 (27)
KBM Resorts | FREE CAR Honua Kai Hokulani HKH-424

No image available

$264,171
$876
82%
111$294✅✅❌Y / Y⭐️ 0 (1)
Maui Resort Rentals: Honua Kai Hokulani 608

No image available

$194,503
$599
87%
112$345✅✅❌Y / Y⭐️ 4.5 (8)
Maui Resort Rentals: Honua Kai Hokulani 408

No image available

$78,766
$260
80%
112$345✅✅❌Y / Y⭐️ 5 (11)
Maui Resort Rentals: Honua Kai Hokulani 144

No image available

$200,861
$612
89%
112$345✅✅❌Y / Y⭐️ 5 (16)
Maui Resort Rentals: Honua Kai Konea 110

No image available

$79,393
$266
80%
112$345✅✅❌Y / Y⭐️ 4.5 (8)
Maui Resort Rentals: Honua Kai Konea 444

No image available

$219,346
$620
96%
112$345✅✅❌Y / Y⭐️ 5 (11)
Maui Resort Rentals: Honua Kai Konea 438

No image available

$90,394
$278
87%
112$345✅✅❌Y / Y⭐️ 5 (22)
Maui Resort Rentals: Honua Kai Konea 522

No image available

$75,435
$234
85%
112$345✅✅❌Y / Y⭐️ 4.5 (14)
Maui Resort Rentals: Honua Kai Hokulani 213

No image available

$108,505
$311
93%
112$345✅✅❌Y / Y⭐️ 5 (8)
Maui Resort Rentals: Honua Kai Hokulani 814

No image available

$74,402
$254
78%
112$345✅✅❌Y / Y⭐️ 5 (5)
Maui Resort Rentals: Honua Kai Hokulani 140

No image available

$125,723
$352
97%
112$345✅✅❌Y / Y⭐️ 4.5 (11)
KLVR presents*Honua Kai Resort H432* Mountain view

No image available

$110,219
$500
59%
115$255✅✅❌Y / Y⭐️ 5 (19)
Maui Resort Rentals: Honua Kai Hokulani 532

No image available

$79,742
$239
89%
112$345✅✅❌Y / Y⭐️ 5 (21)

Return Metrics

-0.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,448-$2,897-$4,345-$5,794-$7,242-$14,485-$43,457
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,080,000$1,080,000$1,080,000$1,080,000$1,080,000$1,080,000$1,080,000
Down Payment$270,000$270,000$270,000$270,000$270,000$270,000$270,000
Property Appreciation$40,500$82,215$125,181$169,436$215,020$464,287$1,926,804
Total Return$1,389,051$1,429,317$1,470,835$1,513,642$1,557,777$1,799,801$3,233,346

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.46%

Cap Rate

6.63%

Return on Investment

16.62%

property-location

130 Kai Malina Pkwy Lahaina, Hawaii, 96761

1 bed • 1 bath • 2 guests

Est. $6,475/mo

Agent

Inquire about this property

Contact Agent

Lahaina

Guide

Zoning

Guide


Laws

16

Airbnb Investor Score

-$1,448

Annual Profit

6.6%

Cap Rate

-0.5%

Cash on Cash

$118,734

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $422/night at 72% occupancy ($110,975.73). Airbtics projects $387/night at 84% occupancy ($118,733).

Top 66% of comparables

Top 33% 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.

$119,989

Avg annual revenue

84%

Avg occupancy rate

$387

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

$65k

$130k

$200k

$270k

Sign up to see the data on 40 all comparables

-$1,449

Profit

Revenue

$118,734

Operating Expenses

$29,115

Operating Income

$89,618

Mortgage & Taxes

$91,067

Profit (Cash Flow)

-$1,449

$314,750

Cash Investment

Down Payment

$270,000

Renos & Furnishing

$4,250

Closing Costs

$40,500

Total

$314,750

DSCR Ratio

Weak

0.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.46%

Cap Rate

6.63%

Profit (Cummulative)

-$1,449

$1,080,000

$4,250

$40,500

$0

Total Gain

$52,314

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

$64,072

Deductible property tax

$13,365

Your total deduction

$135,777

Your adjusted annual income

$150,000 - $135,777 = $14,223


Taxes on $14,223 (30%)

$4,267

Your old tax bill

$45,000

Your new tax bill

$4,267


Estimated tax savings

$40,733

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

🤩

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