BNBCalc Short Term Rental Investment Analysis 1630 Liholiho St 1504, Honolulu, HI 96822

1 bed • 1 bath • 3 guests • $375,000

BNB

Calc

Annual Revenue

$21,695

Profit (Cash Flow)

$1,483

Cap Rate

1.4%

Annual Revenue

$21,695

AirDNA projects $198/night at 30% occupancy ($21,695). Airbtics projects $153/night at 84% occupancy ($46,941). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 30% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,762	$42,532	$64,523	$95,814
Occupancy	73%	87%	96%	99%
Nightly Rate	$101	$125	$174	$252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bishop Loft	$77,839	$297	68%	1	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (39)
Stunning Resort! Steps to Pool & Hot Tub+Parking	$75,754	$342	59%	1	2	2	$190	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Large, Bright & Beachy+Pool+WiFi	$90,953	$360	67%	1	2	2	$190	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Ultra Luxury 1 Bedroom near Ala Moana	$66,365	$250	72%	1	2	30	$350	✅	✅	❌	Y / Y	⭐️ 5 (11)
1BR Downtown Partial Ocean View w/Free Parking	$68,842	$185	96%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (59)
Lovely 1-Bedroom at Ilikai Marina, Waikiki	$67,147	$205	83%	1	1	1	$168	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Studio with Ocean&Diamond Head view+ FreeParking	$29,847	$83	95%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Downtown 1BR Spacious Free Parking & Wifi	$61,349	$174	92%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (95)
Sunsets in Paradise! 1 bedroom w/pool/gym/parking	$54,803	$149	96%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (28)
STUNNING STUDIO with ocean views!	$31,926	$108	75%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 4.4 (58)
Monthly RatesWalking distance to Ala Moana*	$27,447	$92	74%	1	1	1	$110	✅	❌	❌	Y / Y	⭐️ 4.7 (115)
Private 1BR in Waikiki west♪2 beds/Max 4 can stay!	$25,150	$98	68%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
1BR in Waikiki♪U can enjoy stay w/Family, partner!	$26,481	$102	69%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Private studio in Waikiki! /Condo has Pool	$27,815	$96	77%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Mountain View Studio with Full Kitchen(Legal)	$40,679	$110	94%	1	1	1	$105	✅	❌	❌	Y / Y	⭐️ 4.7 (134)
Deluxe Corner Studio(Mtn/Ocean View Great for WFH)	$39,994	$114	89%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (90)
Hawaii Honolulu Waikiki New 1br/1baApartment	$39,091	$90	99%	1	1	1	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (111)
Renovated 1BR in Waikiki! stay w/Family, partner	$26,530	$104	68%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.3 (20)
RA 1103 1 Bdrm w/Pool A/C & Free Parking	$55,095	$166	88%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.2 (27)
Waikiki 1bath/1bedroom and 1parking	$93,574	$253	96%	1	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
WAIKIKI OCEAN VIEW STUDIO ★FREE PARKING★ 日本語	$64,552	$173	98%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (374)
Waikiki 1 Bed Studio with Mountain View Lanai	$48,966	$148	86%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
New!!! Waikiki cozy studio	$30,260	$96	81%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (94)
W/free reserved parking near Hilton Lagoon	$32,486	$94	91%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Ocean View Prime Location Surfer Studio w/ Parking	$55,913	$210	69%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (107)
Waikiki 1BD. GEM w/Free Parking & Mod Inter&Lanai	$49,502	$138	89%	1	1	1	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (173)
Family Waikiki Apt sleeps 5 FREE parking	$65,966	$252	68%	1	1	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Urban Style Waikiki Legal Holiday Apt. Good For 6	$58,383	$175	86%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
FREE Parking 1BR Top Floor Penthouse near AlaMoana	$32,778	$108	81%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.9 (35)
Free ParkingBeautiful Views10 Min to Beach	$51,557	$133	99%	1	1	1	$153	✅	❌	❌	Y / Y	⭐️ 4.8 (119)
38th floor Waikiki condo for 3 - amazing views	$40,293	$104	98%	1	1	1	$115	✅	✅	❌	Y / Y	⭐️ 4.9 (155)
Cozy lovely 1BR w/full size kitchen & free Parking	$52,769	$171	80%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Cozy 1BR w/full size kitchen & free parking	$46,634	$171	69%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Waikiki 26F Contemporary and Convenient Studio B	$34,822	$92	97%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (71)
19F Modern Waikiki Studio with Great Ocean Views	$36,475	$95	98%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (64)
Waikiki Corner Ocean & Diamond Head Studio 19F	$46,068	$118	100%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (65)
#Ocean View at 32F Waikiki Modern Studio B	$45,204	$114	100%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
Stunning 22nd Floor Ocean View Cozy Studio	$45,078	$113	100%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (70)
Modern design panoramic Ocean view apartment.	$55,231	$167	83%	1	1	1	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (52)
Waikiki 31F Studio w/ Great Mountain View B	$38,748	$98	100%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (39)

Return Metrics

1.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,482	$2,965	$4,447	$5,930	$7,412	$14,825	$44,477
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$387,732	$400,802	$414,220	$427,996	$442,140	$518,794	$954,700

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.63%

Cap Rate

1.38%

Return on Investment

18.13%

1630 Liholiho St 1504 Honolulu, HI, 96822

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

-26

Airbnb Investor Score

-$20,101

Annual Profit

1.4%

Cap Rate

1.6%

Cash on Cash

$21,695

Annual Revenue

BNBCalc predicts this property will get $153 per night with 84% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 98% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$48,959

Avg annual revenue

84%

Avg occupancy rate

$153

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

$45k

$70k

$95k

$1,483

Profit

Revenue

$21,695

Operating Expenses

$16,500

Operating Income

$5,195

Mortgage & Taxes

$3,712

Profit (Cash Flow)

$1,483

$90,500

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$4,250

Closing Costs

$11,250

Total

$90,500

DSCR Ratio

Weak

0.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.63%

Cap Rate

1.38%

Return on Investment

18.13%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$57,838

Your adjusted annual income

$150,000 - $57,838 = $92,162

Taxes on $92,162 (30%)

$27,648

Your old tax bill

$45,000

Your new tax bill

$27,648

Estimated tax savings

$17,352

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -