BNBCalc Short Term Rental Rental Arbitrage Analysis 1448 Young St, Honolulu, HI, 96814

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$91,092

Profit (Cash Flow)

$40,850

Cash on Cash Return

643.3%

Annual Revenue

$91,092

AirDNA projects $231/night at 79% occupancy ($66,653). Airbtics projects $290/night at 86% occupancy ($91,091). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, $290 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$72,047	$92,908	$118,283	$135,633
Occupancy	81%	90%	96%	97%
Nightly Rate	$240	$277	$330	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ala Moana Hotelcondo 3326 2br/2.5ba Royal Suite	$211,795	$605	93%	2	2.5	1	$438	✅	❌	❌	Y / Y	⭐️ 5 (3)
2 bedroom Condo- Taxes/Fees Included	$84,122	$259	87%	2	1	1	$183	✅	❌	❌	Y / Y	⭐️ 5 (51)
2 Bedroom Condo With Parking	$92,656	$258	96%	2	1	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (319)
Charming Waikiki 🌺 apt Sleeps 6 w/ FREE PARKING	$96,922	$402	64%	2	1	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (52)
Gorgeous 2 Bedroom, 2 queen bed, Parking	$96,129	$282	91%	2	1	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (187)
Spacious 2 Bedroom in Waikiki- Taxes/Fees Included	$78,447	$248	84%	2	1	1	$183	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
05 FREE Parking/10 min beach/2br-Waikiki/Ala Moana	$90,494	$255	96%	2	1	1	$179	✅	❌	❌	Y / Y	⭐️ 5 (87)
01 FREE Parking/10 min beach/2br-Waikiki/Ala Moana	$79,654	$238	90%	2	1	1	$179	✅	❌	❌	Y / Y	⭐️ 5 (85)
New & Central Waikiki Two Bedroom	$73,468	$219	89%	2	1	2	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (76)
Remodeled 2BR Condo w/ Canal View in Waikiki	$105,634	$320	90%	2	1	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (71)
2 bedroom Waikiki apt sleeps 6 free parking	$86,222	$408	55%	2	1	2	$240	✅	❌	❌	Y / Y	⭐️ 5 (31)
2 bedroom Waikiki Condo Sleeps 6 w/Free Parking	$112,449	$336	91%	2	1	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (12)
Spacious Modern 2bdrm Condo/Sleeps 6/Free Parking	$112,342	$346	88%	2	1	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (22)
2bedroom Waikiki Sweet home	$111,621	$370	81%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (168)
Penthouse Waikiki Panorama Ocean/Mountain Views	$98,811	$324	81%	2	2	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (35)
Beautiful NEW 2 bedroom	$126,379	$342	100%	2	1	3	$200	✅	❌	❌	N / Y	⭐️ 5 (112)
Welcoming Waikiki apt sleeps 6 FREE parking	$90,826	$406	59%	2	1	1	$240	✅	❌	❌	Y / Y	⭐️ 5 (37)
Waikiki 2 bedroom Condo with Canal View and Lanai	$78,852	$221	97%	2	1	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (107)
Waikiki Skyline Suite 2RM/2Bath 35th Flr	$95,153	$279	93%	2	2	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (251)
2 bedroom Waikiki condo/FREE parking /4beds	$65,392	$179	96%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (91)
Beautiful 2 bedroom 2 bath condo in Waikiki	$117,920	$328	98%	2	2	1	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
2 Bedroom Waikiki Vacation Rental	$54,136	$156	91%	2	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.3 (44)
Waikiki Corner Penthouse Suite with Ocean Views	$97,223	$276	93%	2	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (148)
Remodeled 2 BDRM in Central Waikiki!	$69,157	$206	90%	2	1	2	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
HM PH 102 2 Bedroom 2 Bathroom Penthouse -Sleeps 6	$93,861	$324	78%	2	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
Aloha! 2 Bedroom Condo Waikiki With FREE Parking	$89,385	$275	87%	2	1	1	$185	✅	❌	❌	Y / Y	⭐️ 4.3 (121)
Waikiki condo/2 bedroom/FREE parking /4beds	$88,668	$247	95%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
2 Bedroom Condo Waikiki W/FREE Parking	$118,352	$348	91%	2	1	2	$185	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
2 Bedroom / 1 Bath Corner Unit with Great Views!	$74,616	$204	97%	2	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (84)
Waikiki 2 Bedroom w/ Covered Parking, Family Condo	$89,117	$243	99%	2	1	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (135)
Waikiki Ocean View Penthouse 2/2 bdr/bath	$86,209	$292	77%	2	2	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (43)
World famous Waikiki Beach, Includes parking	$99,513	$281	96%	2	1	3	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (52)
Waikiki Renovated 2 Bedroom High Floor Free Parkng	$67,877	$232	78%	2	1	2	$130	✅	❌	❌	Y / Y	⭐️ 4.5 (151)
Sky Ala Moana 3508 (SAW3508)	$82,511	$282	71%	2	2	1	$459	✅	❌	❌	Y / Y	⭐️ 0 (2)
Aloha Spirit 2B/1B with parking	$56,199	$221	69%	2	1	2	$160	✅	❌	❌	Y / Y	⭐️ 3.8 (16)
09 FREE Parking/10 min beach/2br-Waikiki/Ala Moana	$72,762	$241	82%	2	1	1	$179	✅	❌	❌	Y / Y	⭐️ 5 (85)
HM PH 303 Comfy Penthouse in Waikiki - Sleeps 6	$131,906	$369	97%	2	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Zen Atmosphere Cottage	$66,816	$326	56%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (136)
Royal Aloha Waikiki 2 bedroom/Parking/Kitchen 907	$81,753	$251	87%	2	1	1	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Newly Luxurious Art Design 2b+1b, 1 FREE parking	$86,119	$234	98%	2	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.6 (8)

Return Metrics

643.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,849	$81,699	$122,549	$163,399	$204,249	$408,499	$1,225,497
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$40,849	$81,699	$122,549	$163,399	$204,249	$408,499	$1,225,497

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

643.3%

Payback Period Days

Return on Investment

643.3%

1448 Young St 409 Honolulu, Hawaii, 96814

2 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$91,092

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 79% occupancy.Projected nightly rate is $290/night at 86% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$92,786

Avg annual revenue

86%

Avg occupancy rate

$290

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

$55k

$105k

$155k

$215k

$40,850

Profit

Revenue

$91,092

Operating Expenses

$23,842

Operating Income

$67,250

Net Effective Rent

$26,400

Profit (Cash Flow)

$40,850

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

643.3%

Payback Period Days