BNBCalc Short Term Rental Rental Arbitrage Analysis 247 Beach Walk

1 bed • 12 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$74,247

Profit (Cash Flow)

$20,099

Cash on Cash Return

283.1%

Annual Revenue

$74,247

Airbtics projects $231/night at 88% occupancy ($74,246). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 88% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,668	$73,621	$126,684	$146,516
Occupancy	79%	95%	97%	98%
Nightly Rate	$141	$196	$338	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waikiki Beach Apartment with Ocean View	$50,400	$100	100%	1	1	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (133)
Waikiki Beach Apartment few steps from Ocean	$42,683	$119	98%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (111)
Waikiki 1 Bdrm/2bath and Amenities PLUS+	$57,812	$234	64%	1	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (55)
LOCATION steps to the Beach, Shopping, Restaurants	$41,276	$137	77%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (196)
Beachside Bliss: Steps to the Sand legal rental	$60,889	$158	97%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (220)
(((Upgraded June.2021!))) 1 Bedroom oceanview	$129,238	$381	88%	1	1	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
Ocean views, steps from beach! Waikiki Shore #1310	$140,359	$383	96%	1	1	3	$304	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Beachfront, Peak-a-Boo Ocean Views, W/D, AC! WS308	$130,140	$354	95%	1	1	3	$304	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Beach front 1 BDR, FREE parking (WS208)	$112,972	$292	97%	1	1	1	$261	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
LOCATION steps to the Beachs, Shoppng, Restaurants	$46,204	$155	74%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (190)

Return Metrics

283.08% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,098	$40,197	$60,296	$80,394	$100,493	$200,987	$602,961
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$20,098	$40,197	$60,296	$80,394	$100,493	$200,987	$602,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

283.08%

Payback Period Days

129

Return on Investment

283.08%

247 Beach Walk Honolulu, Hawaii, 96815-1995

1 bed • 12 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,708

Zestimate

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$74,247

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 88% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$81,197

Avg annual revenue

88%

Avg occupancy rate

$231

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

$75k

$105k

$140k

$20,099

Profit

Revenue

$74,247

Operating Expenses

$21,652

Operating Income

$52,595

Net Effective Rent

$32,496

Profit (Cash Flow)

$20,099

$7,100

Cash Investment

Renos & Furnishing

$7,000

Setup Costs

$100

Total

$7,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

283.08%

Payback Period Days

129