BNBCalc Short Term Rental Investment Analysis 217 Prospect St M4, Honolulu, HI 96813

4 bed • 3 bath • 12 guests • $1,080,000

BNB

Calc

Annual Revenue

$124,972

Profit (Cash Flow)

$22,192

Cap Rate

8.8%

Annual Revenue

$124,972

AirDNA projects $303/night at 86% occupancy ($95,175). Airbtics projects $658/night at 52% occupancy ($124,971). Airbtics predicts this property will perform in the 62% revenue percentile

BNB Calc projects a 52% occupancy rate, $658 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,019	$91,115	$157,262	$177,705
Occupancy	34%	46%	72%	78%
Nightly Rate	$279	$572	$661	$1,257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect Home for Discovering Oahu SLEEPS UP TO 12	$176,589	$525	77%	4	3	30	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (49)
Amazing beachfront home! (All inquiries welcome)	$138,904	$1,186	32%	4	4	30	$0	❌	❌	❌	Y / N	⭐️ 4.2 (4)
Enjoy a Hassle-Free Stay! 2 Relaxing Units, Pool	$41,811	$672	17%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Gold Coast Home w/AC,big garden,Diamond Head views	$101,256	$630	41%	4	3	30	$1,065	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beach villa w/pool and Spa	$163,382	$620	72%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 4.1 (21)
Pool House in Oahu! 4 bdr! Remote Work friendly!	$80,975	$221	95%	4	3	29	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Hawaiian Dream Escape	$69,967	$241	72%	4	3	30	$600	❌	❌	✅	Y / Y	⭐️ 5 (3)
Spanish Historic Home,Ocean Views,A/C,Near Waikiki	$50,037	$318	43%	4	4	10	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Walk/Bike/Surf/Eat near Waikiki	$48,861	$267	50%	4	3	30	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (168)
Diamond Head Waikiki - walk to beach - Disinfected	$187,758	$1,900	27%	4	4	6	$800	✅	✅	❌	Y / Y	⭐️ 5 (21)

Return Metrics

8.56% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,192	$44,384	$66,576	$88,768	$110,960	$221,921	$665,764
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,610	$21,874	$33,833	$46,530	$60,010	$140,955	$864,000
Down Payment	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000
Property Appreciation	$32,400	$65,772	$100,145	$135,549	$172,016	$371,429	$1,541,443
Total Return	$281,202	$348,030	$416,555	$486,848	$558,987	$950,306	$3,287,207

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.56%

Cap Rate

8.8%

Return on Investment

25.16%

217 Prospect St M4 Honolulu, HI, 96813

4 bed • 3 bath • 12 guests

Purchase Price

Est. $5,180/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$22,192

Annual Profit

8.8%

Cap Rate

8.6%

Cash on Cash

$124,972

Annual Revenue

BNBCalc predicts this property will get $658 per night with 52% occupancy, putting it in the top 62% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$105,954

Avg annual revenue

52%

Avg occupancy rate

$658

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

$90k

$135k

$190k

$22,192

Profit

Revenue

$124,972

Operating Expenses

$29,926

Operating Income

$95,046

Mortgage & Taxes

$72,853

Profit (Cash Flow)

$22,192

$259,150

Cash Investment

Down Payment

$216,000

Renos & Furnishing

$10,750

Closing Costs

$32,400

Total

$259,150

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.56%

Cap Rate

8.8%

Return on Investment

25.16%

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

$51,258

Deductible property tax

$10,692

Your total deduction

$86,285

Your adjusted annual income

$150,000 - $86,285 = $63,715

Taxes on $63,715 (30%)

$19,114

Your old tax bill

$45,000

Your new tax bill

$19,114

Estimated tax savings

$25,886

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: -