BNBCalc Short Term Rental Investment Analysis 14-347 Papaya Farms Rd, Pāhoa, HI, 96778

3 bed • 1 bath • 9 guests • $370,700

BNB

Calc

Annual Revenue

$54,392

Profit (Cash Flow)

$8,635

Cap Rate

9.1%

Annual Revenue

$54,392

AirDNA projects $127/night at 60% occupancy ($27,831). Airbtics projects $219/night at 68% occupancy ($54,392). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,230	$52,517	$79,160	$122,594
Occupancy	54%	71%	86%	94%
Nightly Rate	$155	$199	$246	$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pool House In Paradise	$72,659	$347	55%	3	3	4	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Kai Malolo - Amazing Eco-friendly Oceanfront Home!	$118,492	$340	95%	3	2.5	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (108)
The Fabulous Peacock House Experience	$56,204	$209	72%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (88)
Tropical Large Space - Screened Lanai!	$52,325	$171	80%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (122)
Hawaiian Tradewinds	$40,334	$162	67%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Mama J's Tropical House	$29,908	$125	64%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (43)
Ohana Aloha	$64,397	$210	83%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (393)
Tropical Forest Retreat Near Ocean -Ho'ohauoli	$33,117	$111	79%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (78)
Zuki House 3BR Sleeps 6 Hot Tub 1 Block to Ocean	$107,265	$255	100%	3	2	1	$355	❌	✅	❌	Y / Y	⭐️ 5 (22)
The Art Garden, Hilo side Hawaii Is	$39,044	$176	59%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Pu'uhonua-A Tropical Escape!	$67,245	$204	89%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (165)
Incredible 3BR Oceanfront \| Deck	$41,474	$284	38%	3	2.5	2	$355	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sunny Pahoa Retreat: Snorkel, Hike & Shop!	$91,831	$320	73%	3	2	2	$258	❌	❌	✅	Y / Y	⭐️ 5 (41)
Hale Leilani Your Tropical Oasis	$37,134	$178	56%	3	1.5	7	$195	❌	✅	❌	Y / Y	⭐️ 5 (31)
Jungle Home AC/Hot tub/ Near Fissure 8/Hot Ponds	$48,150	$150	84%	3	2	2	$119	❌	✅	✅	Y / Y	⭐️ 5 (130)
Oceanfront Aloha House	$74,007	$228	87%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (165)
Hale Malie	$31,929	$129	65%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (91)
Moana Imaku - Ocean View Home w/ ADA Features	$76,952	$236	86%	3	2	2	$277	❌	❌	❌	Y / Y	⭐️ 5 (22)
Newly remodeled gem in Hawaiian Shores	$48,673	$132	100%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Unique Rainbow Art Palace!	$28,186	$166	45%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (42)
World Class Vacation Home	$156,145	$477	89%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (99)
Hale Kai Nalu	$138,578	$402	94%	3	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (72)
Villa Paraiso Hawaii Huge Pool & Hot Tub. Up to 12	$156,117	$481	88%	3	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (131)
Gorgeous Home on Landscaped Acre-3BR/3BA	$51,480	$213	65%	3	3	1	$223	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Mele Kohola-Stunning Oceanfront home w/ 3 lanais!	$69,427	$199	94%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (197)
Heaven on Earth Nature Retreat	$29,633	$368	22%	3	1	7	$0	❌	❌	✅	N / N	⭐️ 0 (2)
Newly furnished and remodeled vacation home	$49,088	$146	86%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Home away from home with Luxurious beds	$29,524	$101	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Hale Maluhia	$44,051	$151	79%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (206)
Spacious 3BR Soundview \| Hot Tub \| Deck \| W/D	$37,624	$291	23%	3	2.5	3	$408	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
3BR dog-friendly home near the ocean with W/D	$20,474	$157	31%	3	2	2	$286	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Pahoa House with Lanai, Walk to Ocean!	$43,480	$220	54%	3	2	31	$258	❌	❌	❌	Y / Y	⭐️ 0 (2)
The House of the Beautiful Gardens	$34,736	$160	58%	3	2.5	1	$239	❌	❌	❌	Y / Y	⭐️ 5 (8)
Hale Mauna Kea. 3 bedroom,2 bath	$23,540	$134	48%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 2.5 (5)
Hale Kawelima	$36,426	$137	70%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
3 Bed/2.5 Bath Hawaiian Sunrise Vacation	$39,471	$204	51%	3	2.5	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (104)
THREE bed/2.5 bath Hawaiian Asian Vacation House	$21,809	$196	29%	3	2.5	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (4)
3BR/2BA Mele Hale o Aole Pilikia Duplex	$37,880	$162	63%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
The Jungle Farmhouse	$31,478	$199	42%	3	2	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
NEW Popa’a Palms 3BR 2BA Home 2 Blocks from Ocea	$89,304	$244	100%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)

Return Metrics

9.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,634	$17,269	$25,904	$34,539	$43,174	$86,349	$259,047
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$296,560	$296,560	$296,560	$296,560	$296,560	$296,560	$296,560
Down Payment	$74,140	$74,140	$74,140	$74,140	$74,140	$74,140	$74,140
Property Appreciation	$11,121	$22,575	$34,373	$46,526	$59,042	$127,489	$529,086
Total Return	$390,455	$410,545	$430,978	$451,765	$472,917	$584,538	$1,158,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.23%

Cap Rate

9.07%

Return on Investment

25.02%

14-347 Papaya Farms Rd Pāhoa, Hawaii, 96778

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,778/mo

Inquire about this property

Contact Agent

$370,700

Zestimate

Airbnb Investor Score

$8,634

Annual Profit

9.1%

Cap Rate

9.2%

Cash on Cash

$54,392

Annual Revenue

BNBCalc predicts this property will get $219 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$57,489

Avg annual revenue

68%

Avg occupancy rate

$219

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

$20k

$65k

$110k

$155k

$8,635

Profit

Revenue

$54,392

Operating Expenses

$20,751

Operating Income

$33,641

Mortgage & Taxes

$25,006

Profit (Cash Flow)

$8,635

$93,511

Cash Investment

Down Payment

$74,140

Renos & Furnishing

$8,250

Closing Costs

$11,121

Total

$93,511

DSCR Ratio

Strong

1.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.23%

Cap Rate

9.07%

Return on Investment

25.02%

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

$17,594

Deductible property tax

$3,670

Your total deduction

$29,228

Your adjusted annual income

$150,000 - $29,228 = $120,772

Taxes on $120,772 (30%)

$36,232

Your old tax bill

$45,000

Your new tax bill

$36,232

Estimated tax savings

$8,768

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:

3 sqft

Year built:

1974

Size:

1,520 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3 sqft

Building area: 1,520 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Off-street

Amenities: Range / Oven, Refrigerator

Price per square foot: $243

Lot Info

Zoning: -

Land Use: -

Parcel Number: 140780110000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $273,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $370,700

Schools