BNBCalc Short Term Rental Investment Analysis 1870 Hoone Rd APT 803, Koloa, HI, 96756

1 bed • 1 bath • 4 guests • $999,999

BNB

Calc

Annual Revenue

$104,672

Profit (Cash Flow)

$54,488

Cap Rate

6.4%

Annual Revenue

$104,672

AirDNA projects $335/night at 69% occupancy ($84,426). Airbtics projects $310/night at 79% occupancy ($89,448). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 89% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$73,805	$93,436	$107,744	$138,350
Occupancy	73%	82%	89%	95%
Nightly Rate	$271	$304	$322	$389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Plumeria 500 feet to the Ocean!	$54,489	$244	59%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (78)
500 feet to the 🌊, 1000 feet 🏝 and 🐢	$95,097	$302	84%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (108)
Poipu Beach Paradise Entire 1 Bedroom Condo	$93,484	$266	95%	1	1	3	$249	✅	❌	❌	Y / Y	⭐️ 5 (132)
Full 🌊 Views & 🌋Views Watch the🌅 and 🌕 rise	$84,007	$306	73%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (57)
Gorgeous Views at Sunset Kahili 303	$80,217	$354	61%	1	1	1	$295	✅	❌	❌	Y / Y	⭐️ 5 (44)
Nalo Studio A By Parrish Kauai - Walk to Poipu	$84,026	$277	80%	1	1	1	$182	❌	❌	❌	Y / Y	⭐️ 5 (30)
Partial Ocean View	$68,701	$267	68%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (45)
1000 Feet to the 🏝	$79,862	$273	77%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (85)
Hideaway Cove 1 Bedroom Unit Steps to Poipu Beach	$100,054	$318	84%	1	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
koolkondo Nalo Rd One Bedroom Ocean View	$105,481	$313	89%	1	1	2	$316	❌	✅	❌	Y / Y	⭐️ 5 (85)
Suite Paradise Kahala 223 Ocean view Poipu Beach	$95,694	$298	87%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Kahala Poipu Kai 822 By Parrish Kauai	$93,256	$284	86%	1	1	1	$182	✅	✅	❌	Y / Y	⭐️ 5 (3)
(KPK 513) 1Br 1Ba Kahala Tropical Dream	$68,571	$183	98%	1	1	1	$324	✅	❌	❌	Y / Y	⭐️ 5 (47)
Poipu Shores 102B - Unforgettable Oceanfront Bliss	$161,219	$454	96%	1	1.5	1	$208	✅	❌	❌	Y / Y	⭐️ 5 (75)
Suite Paradise Kahala 533 Tastefully updated	$108,368	$350	83%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Suite Paradise Poipu Manualoha 102 Oceanfront View	$166,130	$518	86%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (3)
Suite Paradise Poipu Manualoha 502 Quiet 1st Floor	$131,420	$456	78%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Suite Paradise Kahala 133 Panoramic ocean views	$92,399	$285	87%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
180' view 🌊& Mountain View! 1000 feet to 🏝watch 🌅	$81,389	$310	70%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (59)
Aloha Aina	$76,532	$334	60%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Poipu Beach Cottage: mountain views, walk to beach	$112,389	$312	98%	1	1	3	$220	✅	✅	❌	Y / Y	⭐️ 5 (29)
Orchid	$69,478	$249	73%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (62)
1BR 2nd-Floor \| Pool \| Hot Tub \| Washer/Dryer	$31,998	$190	45%	1	1	2	$215	✅	✅	❌	Y / Y	⭐️ 4.5 (41)
Nihi Kai Villas 803 By Parrish - Close to Poipu	$94,269	$319	78%	1	1	1	$182	✅	❌	❌	Y / Y	⭐️ 5 (10)
Kahala Poipu Kai 113 By Parrish Kauai	$91,800	$287	83%	1	1	1	$182	✅	✅	❌	Y / Y	⭐️ 5 (21)
Captivating & Relaxing 5th Floor, Ocean Surrounds,	$97,266	$316	82%	1	1	1	$367	❌	❌	❌	Y / Y	⭐️ 5 (15)
Suite Paradise Kahala 532 Beautiful Ocean View	$101,869	$306	89%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Beautiful Ocean View Condo 5 min to Poipu Beaches	$87,487	$264	90%	1	1	3	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (77)
Nalo Studio B By Parrish Kauai - AC & Walk to	$81,964	$281	75%	1	1	1	$182	❌	❌	❌	Y / Y	⭐️ 5 (30)
Suite Paradise Poipu Manualoha1103 Tropical Garden	$91,467	$320	76%	1	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (5)
4th Floor Condo with Direct Ocean View in Sunny Po	$80,224	$239	89%	1	1	1	$195	✅	❌	❌	Y / Y	⭐️ 4 (22)
Suite Paradise Poipu Manualoha 1002 Tranquil Fun	$99,154	$328	80%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (12)
Suite Paradise Kahala 812 Ground floor Garden	$120,620	$382	85%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Pool, hot tub, tennis courts! Short walk to beach	$77,746	$228	92%	1	1	1	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (42)
Suite Paradise Poipu Manualoha 603 Private Oasis	$85,412	$303	75%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
Private Kauai Getaway With Sunsets And Ocean View!	$68,460	$256	70%	1	1	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (27)
1BR oceanfront condo with gorgeous views & pool	$40,628	$363	30%	1	2	2	$215	✅	❌	❌	Y / Y	⭐️ 4.5 (84)
Ocean View with Fantastic Sunsets	$70,441	$274	67%	1	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Sea Cove Hideaway Stunning Oceanfront Views With A	$169,612	$493	94%	1	2.5	1	$367	✅	❌	❌	Y / Y	⭐️ 5 (12)
Huge Ocean Views * Poipu * A/C * Pool * W/D * Fun	$110,372	$317	95%	1	1	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (61)

Return Metrics

16.3% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$54,488	$108,976	$163,464	$217,953	$272,441	$544,883	$1,634,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$699,999	$699,999	$699,999	$699,999	$699,999	$699,999	$699,999
Down Payment	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999
Property Appreciation	$29,999	$60,899	$92,726	$125,508	$159,273	$343,916	$1,427,261
Total Return	$1,084,487	$1,169,875	$1,256,190	$1,343,460	$1,431,714	$1,888,798	$4,061,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.3%

Cap Rate

6.43%

Return on Investment

27.4%

1870 Hoone Rd Koloa, Hawaii, 96756

1 bed • 1 bath • 4 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$963,000

Zestimate

Airbnb Investor Score

-$1,397

Annual Profit

6.4%

Cap Rate

16.3%

Cash on Cash

$104,672

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 69% occupancy.Projected nightly rate is $310/night at 79% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$92,576

Avg annual revenue

79%

Avg occupancy rate

$310

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

$30k

$75k

$120k

$170k

$54,488

Profit

Revenue

$104,672

Operating Expenses

$40,283

Operating Income

$64,388

Mortgage & Taxes

$9,900

Profit (Cash Flow)

$54,488

$304,250

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$4,250

Total

$304,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.3%

Cap Rate

6.43%

Return on Investment

27.4%

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

$48,545

Deductible property tax

$9,900

Your total deduction

$103,807

Your adjusted annual income

$150,000 - $103,807 = $46,193

Taxes on $46,193 (30%)

$13,858

Your old tax bill

$45,000

Your new tax bill

$13,858

Estimated tax savings

$31,142

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:

1978

Size:

792 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 792 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Zoned

View: Ocean Horizon, Garden

Parking: Unassigned

Amenities: Dishwasher, Microwave Hood, Range/Oven, Washer/Dryer Stacked

Price per square foot: $1,215

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4280190220051

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $745,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $963,000

Schools

Elementary School: Koloa Elementary School with 5/10 star rating
Middle School: Chiefess Kamakahelei Middle School with 5/10 star rating
High School: Kauai High School with 7/10 star rating