BNBCalc Short Term Rental Investment Analysis 145 Hoowaiwai Loop 2906, Wailuku, HI 96793

2 bed • 2 bath • 6 guests • $640,000

BNB

Calc

Annual Revenue

$80,471

Profit (Cash Flow)

$49,993

Cap Rate

8.8%

Annual Revenue

$80,471

AirDNA projects $319/night at 69% occupancy ($80,393). Airbtics projects $306/night at 72% occupancy ($80,470). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 72% occupancy rate, $306 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$67,693	$83,101	$104,050	$144,919
Occupancy	66%	74%	82%	90%
Nightly Rate	$264	$288	$324	$408

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet OCEAN FRONT Modern 2 Bedroom Condo - Maalaea	$137,387	$371	90%	2	2	1	$345	✅	✅	❌	Y / Y	⭐️ 4.8 (62)
Stunning Large Beach Front Condo sleeps 6!	$79,719	$269	74%	2	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (115)
Aloha Love! LUANA MOANA Signature Oceanfront Maui	$103,726	$433	64%	2	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
Lauloa 309 Maui Prime Oceanfront Condo, A/C!	$82,616	$288	74%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (29)
Kana'i A Nalu 208 Maui Condo Steps to the Sand!	$62,661	$212	74%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
2BR Oceanfront Kanai A Nalu with pool & balcony	$25,315	$220	30%	2	2	4	$281	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Amazing 2B/2B Ocean Front Condo, Great View! AC	$49,209	$257	49%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 4.7 (75)
Boho Chic Oceanfront 2 Bedroom Loft on Sugar Beach	$99,760	$278	91%	2	2	4	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
My Perfect Stays: Jun 15-30 was $449 now $299	$111,975	$332	81%	2	2	1	$589	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
New Listing! Island Sands 306! Direct Ocean Views!	$91,971	$305	78%	2	2	4	$225	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Lauloa 410 Maui Prime Oceanfront Condo, New A/C!	$77,667	$287	68%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (40)
Ocean Views from Every Room - Central, Near Harbor	$112,498	$316	91%	2	2	4	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Island Sands 606 Maui Spacious Oceanfront	$75,122	$260	72%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
Island Sands Unit 206 Direct Oceanfront View	$73,019	$288	65%	2	2	1	$305	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Spectacular luxury Oceanfront condo central Maui	$152,239	$479	84%	2	2	5	$275	✅	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

32.52% 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)	$49,993	$99,986	$149,980	$199,973	$249,966	$499,933	$1,499,801
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000
Down Payment	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Property Appreciation	$19,200	$38,976	$59,345	$80,325	$101,935	$220,106	$913,447
Total Return	$709,193	$778,962	$849,325	$920,299	$991,902	$1,360,040	$3,053,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.52%

Cap Rate

8.8%

Return on Investment

49.1%

145 Hoowaiwai Loop 2906 Wailuku, HI, 96793

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,070/mo

This property is for sale!

Contact Agent

124

Airbnb Investor Score

$13,157

Annual Profit

8.8%

Cap Rate

32.5%

Cash on Cash

$80,471

Annual Revenue

BNBCalc predicts this property will get $306 per night with 72% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$88,992

Avg annual revenue

72%

Avg occupancy rate

$306

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

$25k

$65k

$110k

$155k

$49,993

Profit

Revenue

$80,471

Operating Expenses

$24,141

Operating Income

$56,329

Mortgage & Taxes

$6,336

Profit (Cash Flow)

$49,993

$153,700

Cash Investment

Down Payment

$128,000

Renos & Furnishing

$6,500

Closing Costs

$19,200

Total

$153,700

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.52%

Cap Rate

8.8%

Return on Investment

49.1%

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

$30,375

Deductible property tax

$6,336

Your total deduction

$51,144

Your adjusted annual income

$150,000 - $51,144 = $98,856

Taxes on $98,856 (30%)

$29,657

Your old tax bill

$45,000

Your new tax bill

$29,657

Estimated tax savings

$15,343

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: -