Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 134 Kapahulu Ave 300, Honolulu, HI, 96815

1 bed • 1 bath • 1 guests • $418,000

BNB

Calc

Annual Revenue

$76,789

Profit (Cash Flow)

$48,988

Cap Rate

12.7%

Annual Revenue

$76,789

AirDNA projects $165/night at 81% occupancy ($48,814). Airbtics projects $189/night at 90% occupancy ($62,128). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 96% occupancy rate, $219 rate per night.

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

Percentiles25%50%75%90%
Revenue$47,943$61,622$79,317$100,631
Occupancy87%92%96%99%
Nightly Rate$148$179$219$270

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
$118,554
$346
93%
123$195✅❌❌Y / Y⭐️ 5 (216)
$51,118
$148
94%
113$100✅❌❌Y / Y⭐️ 4.8 (175)
$64,701
$185
95%
112$125❌❌❌Y / Y⭐️ 4.7 (63)
$33,809
$118
76%
111$58❌❌❌N / Y⭐️ 4.8 (64)
$43,192
$143
81%
111$38❌❌❌Y / Y⭐️ 4.8 (11)
$48,376
$152
86%
111$38❌❌❌Y / Y⭐️ 4.2 (32)
$35,653
$107
88%
111$70✅❌❌Y / Y⭐️ 4.8 (210)
$68,722
$188
99%
112$150❌❌❌Y / Y⭐️ 4.8 (150)
$32,218
$103
85%
112$175✅❌❌Y / Y⭐️ 4.8 (185)
$52,346
$161
87%
111$120✅❌❌Y / Y⭐️ 4.8 (110)
$45,757
$148
83%
111$38❌❌❌Y / Y⭐️ 4.9 (16)
$43,415
$121
96%
111$100✅❌❌N / Y⭐️ 4.8 (171)
$63,218
$174
97%
112$160✅❌❌N / Y⭐️ 4.8 (39)
$44,712
$148
81%
111$38❌❌❌Y / Y⭐️ 4.8 (44)
$64,314
$178
97%
112$160❌❌❌N / Y⭐️ 5 (49)
$67,533
$197
91%
111$160✅✅❌Y / Y⭐️ 4.3 (37)
$77,193
$216
94%
111$160✅✅❌Y / Y⭐️ 4.8 (80)
$79,978
$231
93%
111$150✅✅❌Y / Y⭐️ 4.8 (42)
$89,991
$248
98%
113$173✅✅❌Y / Y⭐️ 4.9 (60)
$67,138
$183
98%
111$150✅✅❌Y / Y⭐️ 4.9 (148)
$70,589
$209
92%
113$215✅✅❌Y / Y⭐️ 4.8 (51)
$59,700
$158
99%
112$175✅❌❌Y / Y⭐️ 4.9 (71)
$92,205
$250
97%
112$150✅✅❌Y / Y⭐️ 4.8 (243)
$56,887
$158
95%
111$150✅✅❌Y / Y⭐️ 4.8 (257)
$106,854
$297
96%
111$250✅✅❌Y / Y⭐️ 4.9 (31)
$52,311
$160
85%
111$195✅✅❌Y / Y⭐️ 4.7 (31)
$64,365
$180
96%
113$160✅✅❌Y / Y⭐️ 5 (23)
$92,060
$268
91%
111$200✅✅❌N / Y⭐️ 5 (32)
$66,447
$185
94%
111$200✅✅❌N / Y⭐️ 5 (71)
$53,287
$160
87%
111$195✅✅❌Y / Y⭐️ 4.5 (244)
$97,492
$262
100%
111$160✅✅❌Y / Y⭐️ 4.8 (11)
$78,384
$238
87%
111$200✅✅❌Y / Y⭐️ 4.9 (68)
$56,998
$168
90%
112$150✅❌❌Y / Y⭐️ 4.8 (27)
$53,431
$146
99%
113$75✅❌❌Y / Y⭐️ 4.9 (41)
$33,087
$87
100%
111$95✅❌❌N / Y⭐️ 4.8 (252)
$70,588
$203
92%
111$170✅✅❌Y / Y⭐️ 4.8 (104)
$105,200
$312
90%
113$160✅❌❌Y / Y⭐️ 4.9 (19)
$66,390
$195
90%
111$195✅❌❌Y / Y⭐️ 4.5 (119)
$45,636
$127
88%
111$195✅✅❌Y / Y⭐️ 4.4 (74)
$35,967
$317
31%
111$0✅✅❌Y / Y⭐️ 4.2 (12)

Return Metrics

34.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$48,988$97,976$146,964$195,952$244,940$489,881$1,469,644
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$292,600$292,600$292,600$292,600$292,600$292,600$292,600
Down Payment$125,400$125,400$125,400$125,400$125,400$125,400$125,400
Property Appreciation$12,540$25,456$38,759$52,462$66,576$143,757$596,595
Total Return$479,528$541,432$603,724$666,415$729,517$1,051,638$2,484,239

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34.45%

Cap Rate

12.7%

Return on Investment

45.79%

property-location

134 Kapahulu Ave Honolulu, Hawaii, 96815

1 bed • 1 bath • 1 guests

Est. $2,005/mo

Agent

Inquire about this property

Contact Agent

$414,200

Zestimate

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

169

Airbnb Investor Score

$27,936

Annual Profit

12.7%

Cap Rate

34.5%

Cash on Cash

$76,789

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $165/night at 81% occupancy ($48,814.86). Airbtics projects $189/night at 90% occupancy ($62,128).

Top 31% 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.

$63,745

Avg annual revenue

90%

Avg occupancy rate

$189

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

$60k

$90k

$120k

Sign up to see the data on 40 all comparables

$48,988

Profit

Revenue

$76,789

Operating Expenses

$23,663

Operating Income

$53,126

Mortgage & Taxes

$4,138

Profit (Cash Flow)

$48,988

$129,650

Cash Investment

Down Payment

$125,400

Renos & Furnishing

$4,250

Total

$129,650

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.45%

Cap Rate

12.7%

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

$17,359

Deductible property tax

$4,138

Your total deduction

$62,678

Your adjusted annual income

$150,000 - $62,678 = $87,322

Taxes on $87,322 (30%)

$26,197

Your old tax bill

$45,000

Your new tax bill

$26,197

Estimated tax savings

$18,803

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:

1963

Size:

271 sqft

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 271 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: None
  • Parking: None
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1260270310015
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $310,600
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $414,200

Schools

  • Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
  • Middle School: President George Washington Middle School with 8/10 star rating
  • High School: Kaimuki High School with 3/10 star rating