BNBCalc Short Term Rental Investment Analysis 134 Hoowaiwai Loop 1501, Wailuku, HI 96793

3 bed • 2 bath • 9 guests • $765,000

BNB

Calc

Annual Revenue

$164,798

Profit (Cash Flow)

$122,121

Cap Rate

17.0%

Annual Revenue

$164,798

AirDNA projects $879/night at 45% occupancy ($144,472). Airbtics projects $564/night at 80% occupancy ($164,798). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 80% occupancy rate, $564 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$123,215	$177,781	$228,431	$279,489
Occupancy	75%	84%	89%	95%
Nightly Rate	$434	$562	$678	$778

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dolphin Penthouse at Milowai	$253,426	$830	80%	3	3	3	$399	✅	❌	❌	Y / Y	⭐️ 5 (69)
Kana'i A Nalu 212 Maui Condo Right on the Beach!	$64,271	$265	61%	3	1	1	$300	✅	❌	❌	Y / Y	⭐️ 4 (2)
Large one level with Amazing View, Spring Special!	$141,623	$418	86%	3	3	4	$304	✅	❌	❌	Y / Y	⭐️ 4.7 (25)
Kaanapali Fairway Villa, 3 BR 3 BA	$252,986	$701	95%	3	3	1	$495	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Special Rate! Gorgeous Remodel! Kaanapali	$134,271	$450	78%	3	3	3	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
Renovated Lahaina Plantation Home 3 BR/3 Baths	$223,088	$552	100%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (145)
Ka'anapali Deluxe Condo With AC	$156,258	$562	72%	3	3	4	$379	✅	❌	❌	Y / Y	⭐️ 5 (14)
272-1 Large oceanfront home- fully air conditioned	$153,445	$645	65%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Ocean Views and Whale watching! 3 bedroom Condo	$63,072	$358	47%	3	3	4	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
KPL 11 Modern Luxury Near Beach	$277,672	$883	84%	3	3	1	$500	✅	❌	❌	Y / Y	⭐️ 5 (9)
New Unit To rental Program	$193,337	$584	88%	3	3	2	$314	✅	❌	❌	Y / Y	⭐️ 0 (0)
KPL 25 Remodeled 3Bedroom Home w Ocean Views Pool	$244,400	$687	95%	3	3	5	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Kaanapali Plantation KP31 Deluxe Villa Ocean and I	$201,288	$669	79%	3	3	1	$337	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Oceanfront Modern 3 BR Loft - Near Maalaea Harbor	$127,997	$382	90%	3	2	4	$295	✅	✅	❌	Y / Y	⭐️ 4.8 (135)
Kaanapali Plantation#32 3bd/2.5ba View Townhome	$152,178	$482	84%	3	3	1	$749	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

66.2% 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)	$122,120	$244,241	$366,362	$488,483	$610,604	$1,221,208	$3,663,625
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$612,000	$612,000	$612,000	$612,000	$612,000	$612,000	$612,000
Down Payment	$153,000	$153,000	$153,000	$153,000	$153,000	$153,000	$153,000
Property Appreciation	$22,950	$46,588	$70,936	$96,014	$121,844	$263,096	$1,091,855
Total Return	$910,070	$1,055,830	$1,202,298	$1,349,497	$1,497,448	$2,249,304	$5,520,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.2%

Cap Rate

16.95%

Return on Investment

82.72%

134 Hoowaiwai Loop 1501 Wailuku, HI, 96793

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,669/mo

This property is for sale!

Contact Agent

288

Airbnb Investor Score

$78,089

Annual Profit

17.0%

Cap Rate

66.2%

Cash on Cash

$164,798

Annual Revenue

BNBCalc predicts this property will get $564 per night with 80% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$175,954

Avg annual revenue

80%

Avg occupancy rate

$564

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

$60k

$130k

$205k

$280k

$122,121

Profit

Revenue

$164,798

Operating Expenses

$35,104

Operating Income

$129,694

Mortgage & Taxes

$7,573

Profit (Cash Flow)

$122,121

$184,450

Cash Investment

Down Payment

$153,000

Renos & Furnishing

$8,500

Closing Costs

$22,950

Total

$184,450

DSCR Ratio

Strong

2.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

66.2%

Cap Rate

16.95%

Return on Investment

82.72%

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

$36,308

Deductible property tax

$7,573

Your total deduction

-$1,130

Your adjusted annual income

$150,000 - -$1,130 = $151,130

Taxes on $151,130 (30%)

$45,339

Your old tax bill

$45,000

Your new tax bill

$45,339

Estimated tax savings

-$339

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -