Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1720 Huna St, Honolulu, HI, 96817

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$85,065

Profit (Cash Flow)

$35,043

Cash on Cash Return

551.9%

Annual Revenue

$85,065

AirDNA projects $274/night at 85% occupancy ($85,065). Airbtics projects $359/night at 90% occupancy ($118,010). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $274 rate per night.

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

Percentiles25%50%75%90%
Revenue$82,572$118,935$149,996$204,630
Occupancy85%93%97%99%
Nightly Rate$261$343$414$553

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
$80,542
$257
82%
222$243❌❌❌Y / Y⭐️ 4.8 (75)
$153,956
$437
94%
222$200✅✅❌N / Y⭐️ 4.7 (103)
$88,729
$301
78%
222$350✅✅❌Y / Y⭐️ 4.8 (60)
$137,476
$390
94%
221$275✅❌❌Y / Y⭐️ 4.6 (28)
$50,400
$136
98%
224$270✅❌❌N / Y⭐️ 4.4 (47)
$183,993
$511
98%
221$354✅❌❌Y / Y⭐️ 4.8 (32)
$211,427
$604
95%
221$354✅❌❌Y / Y⭐️ 4.8 (26)
$42,387
$107
100%
221$215✅✅❌Y / Y⭐️ 4.6 (65)
$200,062
$548
99%
224$300✅❌❌Y / Y⭐️ 4.7 (103)
$127,674
$398
86%
221$300✅❌❌Y / Y⭐️ 4.5 (72)
$168,515
$487
93%
221$250✅❌❌Y / Y⭐️ 4.4 (18)
$102,913
$317
83%
221$315✅❌❌Y / Y⭐️ 4.8 (72)
$64,018
$173
100%
221$175✅✅❌Y / Y⭐️ 4.8 (56)
$88,531
$286
83%
222$275❌❌❌Y / Y⭐️ 4.4 (96)
$73,568
$263
75%
223$275✅✅❌Y / Y⭐️ 4.3 (26)
$94,309
$342
73%
232$195✅✅❌Y / Y⭐️ 4.5 (268)
$87,606
$257
90%
222$295✅✅❌Y / Y⭐️ 4.5 (137)
$94,714
$254
100%
221$250✅❌❌Y / Y⭐️ 4.9 (153)
$164,980
$488
91%
221$305✅❌❌Y / Y⭐️ 5 (22)
$84,720
$239
95%
223$270❌❌❌N / Y⭐️ 4.5 (44)
$222,471
$626
96%
222$360✅❌❌Y / Y⭐️ 4.9 (149)
$126,911
$413
80%
221$315✅❌❌Y / Y⭐️ 4.9 (149)
$120,827
$336
95%
221$250✅❌❌Y / Y⭐️ 4.5 (13)
$119,979
$345
94%
221$257✅❌❌Y / Y⭐️ 4.5 (34)
$78,208
$230
88%
222$295✅✅❌Y / Y⭐️ 4.5 (210)
$122,488
$382
86%
223$250✅❌❌Y / Y⭐️ 4.8 (43)
$128,229
$382
91%
223$250✅❌❌Y / Y⭐️ 4.8 (57)
$154,693
$420
100%
222$320✅✅❌Y / Y⭐️ 4.7 (21)
$89,504
$254
94%
221$210✅❌❌N / Y⭐️ 4.6 (92)
$67,921
$204
90%
222$240✅❌❌Y / Y⭐️ 4.6 (106)
$90,913
$266
93%
222$185✅✅❌Y / Y⭐️ 4.8 (246)
$92,213
$299
83%
223$275✅✅❌Y / Y⭐️ 4.6 (75)
$130,509
$356
99%
223$250✅✅❌Y / Y⭐️ 5 (149)
$123,842
$341
97%
225$395✅❌❌Y / Y⭐️ 5 (53)
$95,869
$264
99%
222$210✅✅❌Y / Y⭐️ 4.6 (75)
$169,482
$633
69%
221$415✅❌❌N / Y⭐️ 4.3 (7)
$190,504
$632
80%
221$415✅❌❌Y / Y⭐️ 4.8 (10)
$144,450
$405
96%
221$265✅❌❌Y / Y⭐️ 4.5 (20)
$127,969
$400
87%
222$299✅❌❌Y / Y⭐️ 4.9 (71)
$149,886
$410
98%
221$275✅❌❌Y / Y⭐️ 4.5 (25)

Return Metrics

551.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$35,042$70,085$105,128$140,171$175,214$350,428$1,051,285
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$35,042$70,085$105,128$140,171$175,214$350,428$1,051,285

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

551.85%

Payback Period Days

66

Return on Investment

551.85%

property-location

1720 Huna St Honolulu, Hawaii, 96817

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$1,500

Zestimate

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

$85,065

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 85% occupancy.Projected nightly rate is $359/night at 90% occupancy.

Top 73% of comparables

Top 68% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$121,184

Avg annual revenue

90%

Avg occupancy rate

$359

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

$40k

$100k

$160k

$225k

Sign up to see the data on 40 all comparables

$35,043

Profit

Revenue

$85,065

Operating Expenses

$23,058

Operating Income

$62,007

Net Effective Rent

$26,964

Profit (Cash Flow)

$35,043

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

551.85%

Payback Period Days

66