BNBCalc Short Term Rental Investment Analysis 1911 Kalakaua Ave Apt 303

1 bed • 1 bath • 3 guests • $200,000

BNB

Calc

Annual Revenue

$54,419

Profit (Cash Flow)

$20,173

Cap Rate

16.8%

Annual Revenue

$54,419

AirDNA projects $199/night at 78% occupancy ($56,693). Airbtics projects $118/night at 92% occupancy ($39,650). Airbtics predicts this property will perform in the 13% revenue percentile

BNB Calc projects a 92% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,633	$45,097	$49,322	$51,382
Occupancy	87%	94%	100%	100%
Nightly Rate	$109	$114	$125	$133

Seasonality (Profit by Month)

Return Metrics

41.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,173	$40,346	$60,519	$80,692	$100,865	$201,731	$605,194
Revenue Appreciation	$544	$1,093	$1,648	$2,209	$2,775	$5,693	$18,929
Home Equity	$1,964	$4,050	$6,265	$8,616	$11,113	$26,102	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$68,682	$97,670	$126,979	$156,620	$186,609	$342,311	$1,109,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.22%

Cap Rate

16.83%

Return on Investment

57.07%

1911 Kalākaua Ave Honolulu, Hawaii, 96815-1826

1 bed • 1 bath • 3 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$164,800

Zestimate

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$54,419

Annual Revenue

BNBCalc predicts this property will get $118 per night with 92% occupancy, putting it in the top 13% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

$20,173

Profit

Revenue

$54,419

Operating Expenses

$20,754

Operating Income

$33,665

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$20,173

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

DSCR Ratio

Strong

2.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.22%

Cap Rate

16.83%

Return on Investment

57.07%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$5,529

Your adjusted annual income

$150,000 - $5,529 = $144,471

Taxes on $144,471 (30%)

$43,341

Your old tax bill

$45,000

Your new tax bill

$43,341

Estimated tax savings

$1,659

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:

1966

Size:

437 sqft

Type:

CONDO

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
1925 Kalakaua Ave Apt 904	1	1	548	-	1975	$0	-
2427 Kuhio Ave # 1803	1	1	443	-	1980	$0	13
2427 Kuhio Ave # 1602	1	1	443	-	1980	$0	-
1777 Ala Moana Blvd Apt 2042	1	1	500	-	1965	$0	129
1837 Kalakaua Ave Apt 2503	2	2	1,057	-	2009	$1,130,000	84
1837 Kalakaua Ave Apt 1705	2	2	1,381	-	2009	$1,000,000	27
2427 Kuhio Ave # 2807	1	1	443	-	1980	$343,000	-
2427 Kuhio Ave # 1007	1	1	443	-	1980	$590,000	51
2427 Kuhio Ave # 902	1	1	443	-	1980	$0	25
1925 Kalakaua Ave Apt 2603	1	1	546	-	1975	$445,000	56

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 1

Lot size: -

Building area: 437 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: U/X6/20

Land Use: Residential

Parcel Number: 1-2-6-007-004-0018

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $321,400

County Est. Land Value: $41,100

Assessed Land Value: $41,100

County Est. Structure Value: $280,300

Market Estimate: $737,849

Sale history

Date	Sale Price	% Financed	Buyer
08/22/20	$0	0%	Shogo Takefusa, Hiroki Takefusa
02/20/20	$198,900	0%	Us Bk Na Series 2006-Nc2 Tr
04/20/06	$228,000	100%	Tim Miyabe
Invalid Date	$174,000	80%	Tina M Mikhael
06/03/05	$0	0%	Ellen B C Tajima

Ownership

Name: Shogo Takefusa

Owner Occupied: No

Owner Mailing Address: 201 Ohua Ave Ste T1-302, Honolulu, Hi 96815

Years Owned: 213

Home Equity: -

Mortgage Balance Remaining: $173,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No