BNBCalc Short Term Rental Cohost Analysis 2230 S Kihei Rd, Kihei, HI, 96753

2 bed • 2 bath • 6 guests • $1,452,500

BNB

Calc

Owner income

$54,928

Per year

This Airbnb could earn an additional

$2,409

Per month vs a Long-Term Rental

Annual Revenue range

$77,682 - $132,843

Annual Revenue

$78,469

AirDNA projects $367/night at 77% occupancy ($103,214). Airbtics projects $262/night at 82% occupancy ($78,469). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 82% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,938	$77,682	$102,017	$132,843
Occupancy	75%	83%	95%	97%
Nightly Rate	$219	$251	$286	$365

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fully remodeled, Ocean View, 3 mins walk to beach	$92,164	$263	95%	2	2	2	$239	✅	❌	❌	Y / Y	⭐️ 5 (201)
Ocean view, Fully remodeled, 50 steps to beach	$92,188	$261	95%	2	2	2	$239	✅	❌	❌	Y / Y	⭐️ 5 (138)
MV 1417 Updated 2BD w Pool AC BBQ Near Beach	$94,639	$306	84%	2	2	5	$280	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
2 bedroom condo near shops and restaurants (2422)	$50,689	$228	48%	2	2	1	$505	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Ocean View, Fully Remodeled, New AC, Walk to Beach	$70,819	$229	83%	2	2	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (81)
Centrally Located Elegant Vistas	$60,233	$265	59%	2	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (43)
Beach Time @ Grand Van Kleef	$54,530	$195	75%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (85)
Top floor, 180 degree ocean view, Fully remodeled!	$89,148	$267	90%	2	2	2	$239	✅	❌	❌	Y / Y	⭐️ 5 (64)
Ocean View Condo, Walk to Beach, Cafes & Shops	$92,542	$286	87%	2	2	3	$245	✅	❌	❌	Y / Y	⭐️ 5 (37)
Beautiful Pacific Shores Condo, Full AC, 2BR 2BA	$78,324	$214	100%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (130)
Contemporary Chic Comfy - 2Bed/2Bath-Steps 2 Beach	$123,527	$422	79%	2	2	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (82)
Aloha! Close to beach. Come get your relax on.	$47,561	$231	56%	2	2	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (146)
Family Friendly Kihei Condo! Save BIG!	$76,573	$211	97%	2	2	5	$275	✅	✅	❌	Y / Y	⭐️ 5 (119)
5 minute walk to the beach!	$66,235	$259	68%	2	2	4	$80	✅	✅	❌	Y / Y	⭐️ 5 (22)
Modern 2bd ground-floor West Maui condo	$58,168	$194	78%	2	2	1	$554	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Beautiful Ocean View Condo at Maui Vista!	$67,231	$221	82%	2	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (171)
Island Style living! AC. Walk to beaches, shops	$78,370	$238	89%	2	2	3	$210	✅	✅	❌	Y / Y	⭐️ 5 (211)
So Kihei 2BR/2BA condo, 4 min walk to the beach	$55,659	$187	78%	2	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (36)
Top Floor Maui Vista. Beach, Walking & Shopping	$61,814	$249	67%	2	2	2	$250	✅	❌	❌	N / N	⭐️ 5 (43)
Condo #3411 Breathtaking Views Ideal Maui Retreat	$78,087	$256	78%	2	2	4	$225	✅	❌	❌	Y / Y	⭐️ 5 (6)
Pacific Shores-Ocean View Top Floor-A/C All Rooms	$92,322	$264	95%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (285)
3 minutes walk to the beach 2BR/2BA Top floor	$90,349	$256	94%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (291)
2 bedroom -Ocean-Jeep	$66,057	$254	70%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (79)
Toast the Sunset in a Dreamy Island Penthouse Loft	$129,730	$364	97%	2	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (261)
Coastal Contemporary Retreat!	$86,615	$380	60%	2	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (35)
Great location, Stylish Beachy Condo With Upgraded	$85,205	$288	78%	2	2	1	$297	✅	❌	❌	Y / Y	⭐️ 5 (16)
Newly Remodeled Beach Hideaway, Sleeps up to 8!	$136,177	$415	89%	2	3	1	$495	✅	❌	❌	Y / Y	⭐️ 5 (27)
Great 2br/2bath - Easy Walk to Best Beaches	$50,983	$200	68%	2	2	4	$199	✅	❌	❌	Y / Y	⭐️ 5 (119)
Pacific Shores A-209 \| Short Walk to Pool + Beach!	$73,715	$234	84%	2	2	3	$250	✅	✅	❌	Y / Y	⭐️ 0 (2)
Family Friendly 2BR Condo Across from Beach w/ A/C	$78,464	$221	96%	2	2	2	$269	✅	❌	❌	Y / Y	⭐️ 5 (112)
2BR Condo Across from Famous South Maui Beaches	$80,848	$287	76%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (125)
Wailea/Kihei 2Bed 2bath, Beach Shops steps away	$127,307	$347	99%	2	2	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (156)
Renovated 2BD/2BA \| 3 Min Walk to Beach \| A/C	$72,738	$193	99%	2	2	1	$210	✅	✅	❌	Y / Y	⭐️ 5 (141)
Close to Kamaole Beach, Heart of S. Kihei, MV2423	$79,639	$232	90%	2	2	3	$283	✅	❌	❌	Y / Y	⭐️ 0 (1)
Convenient Location with Great Walks, PSB109	$67,514	$212	82%	2	1	3	$206	✅	✅	❌	Y / Y	⭐️ 5 (5)
Ocean View 2BR Villa Steps To The Beach	$149,603	$452	88%	2	2	5	$377	✅	❌	❌	Y / Y	⭐️ 5 (83)
Charley's Hideaway (Oceanfront)	$76,836	$312	67%	2	1	3	$300	❌	❌	❌	N / Y	⭐️ 5 (108)
Walk to Beach, restaurants, shopping. Ocean view	$76,280	$215	96%	2	2	4	$225	✅	✅	❌	Y / Y	⭐️ 5 (207)
Luxury 2bd2bth Kihei Maui Condo Across from Beach	$86,344	$231	99%	2	2	1	$220	✅	✅	❌	Y / Y	⭐️ 5 (178)
Maui/Ocean/Top/Soul Adventure/Beach/Goldcoast/2brm	$45,675	$155	79%	2	1	1	$158	❌	❌	❌	Y / Y	⭐️ 5 (226)

2230 S Kihei Rd 10 Kihei, Hawaii, 96753

2 bed • 2 bath • 6 guests

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$78,469

Annual Revenue

BNBCalc predicts this property will get $262 per night with 82% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$81,022

Avg annual revenue

82%

Avg occupancy rate

$262

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

$45k

$80k

$115k

$150k

$15,694

Profit

Revenue

$78,469

Cleaning

$9,647

Cohost commission

$15,694

Owner payout

$54,928

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.5 sqft

Year built:

1973

Size:

977 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 0.5 sqft

Building area: 977 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Ocean

Parking: Carport

Amenities: Trash Compactor, Dishwasher, Disposal, Dryer, Microwave, Range, Refrigerator, Washer

Price per square foot: $1,486

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2390050230010

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,967,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,452,500

Schools

Elementary School: Kamalii Elementary School with 5/10 star rating
Middle School: Lokelani Intermediate School with 3/10 star rating
High School: Maui High School with 4/10 star rating