BNBCalc Short Term Rental Investment Analysis 14-3423 Pahoa Rd, Pāhoa, HI, 96778

2 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Annual Revenue

$48,519

Profit (Cash Flow)

$18,413

Cap Rate

19.0%

Annual Revenue

$48,519

AirDNA projects $52/night at 66% occupancy ($12,535). Airbtics projects $131/night at 74% occupancy ($35,406). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 82% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,933	$37,104	$49,819	$60,607
Occupancy	67%	77%	82%	89%
Nightly Rate	$108	$129	$162	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire House - Tree Top Views in the Jungle!	$52,424	$174	78%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (79)
Heavenly Hawaiian Hideaway II (14 3450)	$29,097	$84	93%	2	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (51)
Hale Hanai Guest suite Pahoa village	$19,945	$64	79%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (91)
Hale Maluhia A'a Heart of Pahoa Village 2 bedroom	$16,184	$48	87%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (251)
Island Paradise Inn - Orchid Suite	$15,856	$76	57%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (239)
Ohana Pahoa Paradise	$19,218	$87	58%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
Hawaiian Escape	$36,060	$125	78%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (167)
Sweet Retreat GE-186-363-6992-01TA186-363-6992-01	$26,681	$136	53%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (127)
NEW RENTaL! Experience Aloha Hawaiian Style Hale	$36,168	$128	74%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (173)
Newer Home w/ Ocean Views & Ocean Sounds at Night	$43,067	$141	82%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (246)
✿ Paradise... Ocean View, Sunrises & Whales	$54,285	$193	76%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Leilani Rainforest Cottage	$30,820	$89	94%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
Breathe in Beauty, Peace and Light	$37,906	$119	86%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (563)
Charming log home on 2 acre rainforest property	$31,944	$140	60%	2	1.5	2	$100	❌	❌	❌	N / Y	⭐️ 5 (168)
HawaiianJungleHangout	$26,905	$95	76%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (458)
Hale Hibiscus - AC and full kitchen	$29,436	$82	91%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (61)
Unique Greenhouse Stay with Ocean Views	$49,651	$180	74%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (51)
Puna Rainforest Retreat Hotspring Rainbow Cottage	$37,985	$128	79%	2	1	1	$75	✅	✅	❌	N / Y	⭐️ 5 (483)
Puna Rainforest Retreat Hotspring: Purple Passion	$39,714	$130	80%	2	1	1	$75	✅	✅	❌	N / Y	⭐️ 5 (417)
Tropical “Jungalow” Near the Sea	$48,532	$170	78%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Hale ‘Amakihi	$37,421	$116	88%	2	1	5	$60	❌	❌	❌	Y / Y	⭐️ 5 (233)
Island Living 360 Lush Views	$35,114	$123	77%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (36)
Off Grid Getaway with Ocean Views in Paradise	$37,746	$138	69%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (182)
A nice experience in Hawaii.	$27,266	$99	74%	2	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (250)
Bonsai Bungalow	$51,013	$189	73%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (196)
Old School Hospitality	$55,965	$187	79%	2	1	2	$125	✅	❌	✅	Y / N	⭐️ 5 (295)
Pahoa: Upper Level w/ Lg lanai * Cool breezes*	$31,093	$141	59%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (58)
Nanawale Hale - Perfect for Explorer	$30,777	$162	51%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Serene Puna Paradise	$29,157	$109	72%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful Brand New Hawaiian Beach Home	$41,345	$198	56%	2	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (29)
Tropical Paradise 2-Bedroom Home Near the Ocean	$54,754	$176	85%	2	1	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (88)
Private Spa Oasis with 2 Cabins	$50,007	$151	89%	2	2	3	$125	❌	✅	✅	Y / N	⭐️ 5 (12)
Come and see the lava -Pahoa Paradise Villa	$16,397	$114	37%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (157)
Kai Malie (Calm Seas) Home in Hawaii Psalms 23:2-3	$30,901	$114	73%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Luxury 2 Bedroom Upstairs Full Unit	$26,339	$122	55%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
The Island Oasis	$36,088	$105	87%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Tropical Anuenue Cottage	$31,510	$133	63%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (88)
Spacious Home & Gardens at Mahina’s Paradise!	$60,341	$166	98%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
Hawaiian Paradise Cottage, 2-bedroom 1-bath 1-acre	$48,341	$161	80%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (138)
Paradise Captured - Beautiful 3 bedroom 2 Bathroom	$47,580	$163	79%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

45.18% 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)	$18,413	$36,826	$55,239	$73,652	$92,065	$184,130	$552,390
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$172,913	$195,961	$219,148	$242,478	$265,956	$385,717	$916,479

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.18%

Cap Rate

19.02%

Return on Investment

59.84%

14-3423 Pahoa Rd Pāhoa, Hawaii, 96778

2 bed • 1 bath • 4 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

250

Airbnb Investor Score

$18,413

Annual Profit

19.0%

Cap Rate

45.2%

Cash on Cash

$48,519

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $52/night at 66% occupancy.Projected nightly rate is $131/night at 74% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$36,525

Avg annual revenue

74%

Avg occupancy rate

$131

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

$30k

$45k

$60k

$18,413

Profit

Revenue

$48,519

Operating Expenses

$19,987

Operating Income

$28,532

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$18,413

$40,750

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$6,250

Closing Costs

$4,500

Total

$40,750

DSCR Ratio

Strong

2.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.18%

Cap Rate

19.02%

Return on Investment

59.84%

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

$7,119

Deductible property tax

$1,485

Your total deduction

-$2,690

Your adjusted annual income

$150,000 - -$2,690 = $152,690

Taxes on $152,690 (30%)

$45,807

Your old tax bill

$45,000

Your new tax bill

$45,807

Estimated tax savings

-$807

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:

8,900 sqft

Year built:

1984

Size:

804 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,900 sqft

Building area: 804 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: None

Amenities: -

Price per square foot: $185

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3140840130000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $107,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools