$142,894
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $483/night at 81% occupancy.Projected nightly rate is $553/night at 76% occupancy.
Top 51% of comparables
Top 46% 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.
$146,636
Avg annual revenue
76%
Avg occupancy rate
$553
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$140k
$240k
$350k
Sign up to see the data on 40 all comparables
$84,269
Profit
Revenue
$142,894
Operating Expenses
$32,256
Operating Income
$110,638
Mortgage & Taxes
$26,369
Profit (Cash Flow)
$84,269
$98,157
Cash Investment
Down Payment
$78,180
Renos & Furnishing
$8,250
Closing Costs
$11,727
Total
$98,157
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
85.85%
Cap Rate
28.3%
STR Tax Calculator (USA)
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
$18,553
Deductible property tax
$3,870
Your total deduction
-$43,186
Your adjusted annual income
$150,000 - -$43,186 = $193,186
Taxes on $193,186 (30%)
$57,956
Your old tax bill
$45,000
Your new tax bill
$57,956
Estimated tax savings
-$12,956
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:
1975
Size:
286 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2464 Prince Edward St | 2 | 2 | 989 | - | 0 | 1971 | $0 | - |
| 2464 Prince Edward St | 2 | 2 | 876 | - | 0 | 1971 | $0 | - |
| 2464 Prince Edward St | 2 | 2 | 925 | - | 0 | 1971 | $0 | 3 |
| 2463 Kuhio Ave | - | 1 | 206 | - | 0 | 1975 | $280,000 | - |
| 2463 Kuhio Ave | - | 1 | 255 | - | 0 | 1975 | $30,000 | - |
| 2425 Kuhio Ave | - | 1 | 273 | - | 0 | 1968 | $0 | - |
| 134 Kapahulu Ave | - | 1 | 271 | - | 0 | 1963 | $0 | - |
| 2427 Kuhio Ave | - | 1 | 356 | - | 0 | 1980 | $0 | - |
| 364 Seaside Ave | - | 1 | 392 | - | 0 | 1968 | $0 | - |
| 364 Seaside Ave | - | 1 | 392 | - | 0 | 1968 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: -
- Building area: 286 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RESORT MIXED USE PRECINCT
- Land Use: Residential
- Parcel Number: 1-2-6-023-045-0082
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $295,900
- County Est. Land Value: $81,800
- Assessed Land Value: $81,800
- County Est. Structure Value: $214,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/08/23 | $0 | 0% | J10 Remodeling Llc |
| 08/13/21 | $95,000 | 100% | J10 Remodeling Lcl |
| 11/30/15 | $80,000 | 100% | Carmen Nicoll Matallana Luque |
| 05/01/12 | $65,000 | 100% | Aaron Arthur Rutledge |
| 05/21/04 | $60,000 | 100% | Barbara P Kim, Barbara P Kim Trust |
Ownership
- Name: J10 Remodeling Llc
- Owner Occupied: No
- Owner Mailing Address: 2544 Halehoa Dr, Honolulu, HI 96815
- Years Owned: 15
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No