BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 15-1818 31st Ave, Keaau, HI 96749

4 bed β€’ 3 bath β€’ 12 guests β€’ $795,000

BNB

Calc

Annual Revenue

$55,291

Profit (Cash Flow)

-$19,205

Cap Rate

4.3%

Annual Revenue

$55,291

AirDNA projects $261/night at 58% occupancy ($55,290). Airbtics projects $338/night at 67% occupancy ($82,713). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $261 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,790$72,648$135,175$202,285
Occupancy53%63%87%93%
Nightly Rate$205$300$410$570

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Beautiful, 4 bedroom modern deluxe home w privacy

No image available

$75,187
$203
95%
421$100βŒβŒβœ…Y / Y⭐️ 4.8 (15)
Jungle House w/Game Rooms Sleeps 17 "Whole Home"

No image available

$136,892
$399
92%
423$300❌❌❌Y / Y⭐️ 4.5 (6)
Close to ocean - 1750 sq ft Home w/ 4 Bdrm 4 Baths

No image available

$56,883
$271
53%
444$279❌❌❌Y / Y⭐️ 4.9 (28)
Aolani Hale (HPP); Private Resort W/Amenities

No image available

$74,203
$464
38%
435$300βœ…βŒβœ…Y / Y⭐️ 4.5 (57)
Epic Spot for Whale Watching here at Mika Kai!

No image available

$175,667
$775
61%
455$550βœ…βœ…βŒY / Y⭐️ 4.9 (65)
Spacious Kaloli Hale

No image available

$60,521
$173
82%
431$215❌❌❌Y / Y⭐️ 4.8 (115)
Ocean views, resort-like pool, hot tub and A/C!

No image available

$130,066
$641
54%
431$250βœ…βœ…βŒY / Y⭐️ 5 (38)
VALUSHA BEST

No image available

$55,812
$343
43%
431$105❌❌❌Y / Y⭐️ 4.9 (16)
Whole House! Hale o Aole Pilikia & Ahonui Mele

No image available

$72,892
$208
88%
433$275❌❌❌Y / Y⭐️ 4.9 (71)
Estate on Tropical Acre - Harmony in Paradise

No image available

$112,578
$300
97%
433$300❌❌❌Y / Y⭐️ 5 (28)
Uli Kai Tropical Retreat

No image available

$119,228
$422
76%
433$300βœ…βœ…βŒY / Y⭐️ 4.7 (14)
Amazing 4 bedroom tropical oasis

No image available

$43,920
$200
60%
421$0βŒβŒβœ…Y / Y⭐️ 0 (0)
BRAND NEW Fully Stocked Studio

No image available

$23,058
$100
63%
431$0❌❌❌Y / Y⭐️ 5 (5)
BRAND NEW 3 Bed 2 Bath w/Studio

No image available

$81,840
$260
86%
431$160❌❌❌Y / Y⭐️ 5 (7)

Return Metrics

-9.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$19,205-$38,410-$57,616-$76,821-$96,026-$192,053-$576,160
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$636,000$636,000$636,000$636,000$636,000$636,000$636,000
Down Payment$159,000$159,000$159,000$159,000$159,000$159,000$159,000
Property Appreciation$23,850$48,415$73,717$99,779$126,622$273,413$1,134,673
Total Return$799,644$805,004$811,101$817,958$825,596$876,360$1,353,513

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.92%

Cap Rate

4.32%

Return on Investment

6.43%

property-location

15-1818 31st Ave Keaau, HI, 96749

4 bed β€’ 3 bath β€’ 12 guests

Est. $3,813/mo

Agent

This property is for sale!

Contact Agent

-31

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.64

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%

Profit (Cummulative)

-$19,205

$636,000

$10,750

$23,850

$0

Total Gain

$12,455

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

$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: -