15-1818 31st Ave Keaau, HI, 96749
4 bed β’ 3 bath β’ 12 guests
Est. $3,813/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$19,205
Annual Profit
4.3%
Cap Rate
-9.9%
Cash on Cash
$55,291
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $261/night at 58% occupancy ($55,290.63). Airbtics projects $338/night at 67% occupancy ($82,713).
Top 61% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$83,203
Avg annual revenue
67%
Avg occupancy rate
$338
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$125k
$175k
Sign up to see the data on 15 all comparables
-$19,205
Profit
Revenue
$55,291
Operating Expenses
$20,868
Operating Income
$34,423
Mortgage & Taxes
$53,628
Profit (Cash Flow)
-$19,205
$193,600
Cash Investment
Down Payment
$159,000
Renos & Furnishing
$10,750
Closing Costs
$23,850
Total
$193,600
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.92%
Cap Rate
4.32%
STR Tax Calculator (USA)
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
$37,732
Deductible property tax
$7,870
Your total deduction
$191,343
Your adjusted annual income
$150,000 - $191,343 = -$41,343
Taxes on -$41,343 (30%)
-$12,403
Your old tax bill
$45,000
Your new tax bill
-$12,403
Estimated tax savings
$57,403
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:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- 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: -