BNBCalc Short Term Rental Investment Analysis 2470 Kalākaua Ave APT 504, Honolulu, HI, 96815

2 bed • 2 bath • 6 guests • $747,600

BNB

Calc

Annual Revenue

$167,410

Profit (Cash Flow)

$81,536

Cap Rate

17.7%

Annual Revenue

$167,410

AirDNA projects $638/night at 79% occupancy ($184,090). Airbtics projects $515/night at 89% occupancy ($167,409). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 89% occupancy rate, $515 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$134,190	$167,893	$223,092	$239,956
Occupancy	86%	91%	97%	99%
Nightly Rate	$422	$498	$619	$649

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
WBT 602 2 Bedroom 2 Bath Condo Beach & Ocean Views	$148,841	$567	71%	2	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Welcome to lovely Condo 2 beds 2 bath free parking	$130,651	$371	95%	2	2	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (94)
#1004 Beachfront Condo \| Free parking, gym, pool	$153,015	$478	86%	2	2	3	$320	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
LovelyCondo 2Bedroom,2bath,Free Parking at Waikiki	$148,077	$468	85%	2	2	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (61)
2BDR(4 beds)+2Bath+Free Parking 5min walk to beach	$137,239	$424	86%	2	2	1	$290	❌	❌	❌	Y / Y	⭐️ 5 (151)
CozyCondo 2bedrooms,2baths,free parking at Waikiki	$136,181	$404	91%	2	2	3	$270	❌	❌	❌	Y / Y	⭐️ 5 (79)
Gorgeous 2 beds 2 baths & free parking at Waikiki	$114,714	$418	73%	2	2	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (86)
2B/2B Free Parking/Remodeled	$223,480	$614	99%	2	2	3	$250	❌	❌	❌	N / Y	⭐️ 5 (106)
Fully Renovated Exquisite 2bdrm w/parking	$152,956	$448	92%	2	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (53)
30FL-Grand Ocean View 2BR/2BTH-Waikiki Beach!	$232,441	$641	98%	2	2	1	$360	✅	✅	❌	N / Y	⭐️ 5 (70)
A Minute walk to famous Waikiki beach Free Parking	$158,756	$498	86%	2	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (188)
1/2 block to Beach OCEANVIEW in all rooms 1carport	$121,342	$363	91%	2	2	5	$220	❌	❌	❌	Y / Y	⭐️ 5 (263)
Take-It-Easy Waikīkī Beach Condo	$128,076	$354	98%	2	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (120)
Sleep 6 Full Kitchen Free Parking 1 Block to Beach	$144,195	$426	92%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
New Reno!! Direct Oceanfront @ Waikiki Beach Tower	$161,572	$499	86%	2	2	1	$298	✅	✅	❌	Y / Y	⭐️ 5 (127)
High Floor Luxury Oceanfront @ Waikiki Beach Tower	$185,233	$504	99%	2	2	2	$325	✅	✅	❌	Y / Y	⭐️ 5 (98)
Steps to Waikiki Beach-Ocean View-Free Parking	$233,432	$644	97%	2	2	2	$280	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
2BDR(5 Beds)+2BTH+Free Parking+Peekaboo Ocean View	$165,348	$494	90%	2	2	1	$290	❌	❌	❌	Y / Y	⭐️ 5 (69)
Aloha Waikiki Condo 2Beds, 2Baths, Free Parking.	$135,540	$376	97%	2	2	3	$290	❌	❌	❌	Y / Y	⭐️ 5 (45)
Waikiki Beach 1 min away 2Bdrm/2Bath/2Patios/1Prkg	$88,336	$269	86%	2	2	2	$243	❌	❌	❌	Y / Y	⭐️ 5 (92)
Waikiki Condo 2Bedrooms, 2Baths, free 1 parking	$182,900	$526	94%	2	2	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (42)
Ocean View Penthouse, Large Patio Next to Beach	$136,264	$385	93%	2	2	5	$225	❌	❌	❌	N / Y	⭐️ 4.6 (71)
0.5 block to Waikiki beach/washer/dryer/parking	$140,668	$402	95%	2	2	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (255)
Half block to Waikiki beach Washer/Dryer/Parking	$168,968	$468	98%	2	2	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (178)
Upscale&Modern:2BDR(5beds)+2BA+Parking+WasherDryer	$176,661	$568	83%	2	2	1	$340	❌	❌	❌	Y / Y	⭐️ 5 (30)
#2202 Waikiki Beach Tower, Free Parking	$222,439	$659	91%	2	2	2	$320	✅	✅	❌	Y / Y	⭐️ 5 (28)
2B/2B Condo Free Parking/Fully Remodeled	$237,679	$648	100%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (127)
Ocean Front Spectacular Condo	$223,877	$649	94%	2	2	3	$195	✅	✅	✅	Y / Y	⭐️ 5 (40)
Bright & Breezy Condo at Beach w/ Free Parking!!	$142,683	$432	89%	2	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (234)
Famous Waikiki Beach Tower 2BR 2B Ocean View!	$172,651	$516	88%	2	2	1	$349	❌	❌	❌	Y / Y	⭐️ 5 (61)
New! Ultra Modern-Waikiki Beach-Rare 2BR/2BTH/PKG~	$201,170	$591	90%	2	2	1	$350	❌	❌	❌	N / Y	⭐️ 5 (32)
Waikiki Luxury Penthouse with Ocean Views	$228,378	$689	90%	2	2	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (114)
Luxury Oceanfront-Waikiki Beach- 2BR/2BTH/Parking	$193,961	$535	97%	2	2	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (37)
Luxury Oceanfront Waikiki Beach Tower w Ocean View	$241,086	$655	100%	2	2	2	$325	✅	✅	❌	Y / Y	⭐️ 5 (40)
Oceanfront Paradise Retreat at Waikiki Beach Tower	$217,092	$636	91%	2	2	1	$275	✅	✅	❌	Y / Y	⭐️ 5 (37)
Aston Waikiki Beach Tower Premium Ocean Front 2 Br	$144,947	$921	43%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Oceanfront Family Bliss at the Waikiki Beach Tower	$186,226	$538	93%	2	2	1	$265	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
High Floor-Ocean View! 2 Bed/2 Ba/1 Pkg! WBT1804	$231,951	$642	98%	2	2	1	$384	✅	✅	❌	Y / Y	⭐️ 5 (48)
Waikiki Penthouse at the Seashore	$111,362	$417	72%	2	2	3	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (160)
Amazing waikiki Beach condo 2Bed2Bath+free Parking	$172,091	$465	100%	2	2	3	$290	❌	❌	❌	Y / Y	⭐️ 5 (40)

Return Metrics

45.69% 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)	$81,535	$163,071	$244,606	$326,142	$407,677	$815,355	$2,446,067
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$598,080	$598,080	$598,080	$598,080	$598,080	$598,080	$598,080
Down Payment	$149,520	$149,520	$149,520	$149,520	$149,520	$149,520	$149,520
Property Appreciation	$22,428	$45,528	$69,322	$93,830	$119,073	$257,111	$1,067,021
Total Return	$851,563	$956,200	$1,061,529	$1,167,572	$1,274,351	$1,820,067	$4,260,689

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.69%

Cap Rate

17.65%

Return on Investment

62.37%

2470 Kalākaua Ave APT 504 Honolulu, Hawaii, 96815

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,586/mo

Inquire about this property

Contact Agent

$747,600

Zestimate

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

239

Airbnb Investor Score

$81,535

Annual Profit

17.7%

Cap Rate

45.7%

Cash on Cash

$167,410

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $638/night at 79% occupancy.Projected nightly rate is $515/night at 89% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$170,811

Avg annual revenue

89%

Avg occupancy rate

$515

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

$85k

$140k

$190k

$240k

$81,536

Profit

Revenue

$167,410

Operating Expenses

$35,443

Operating Income

$131,966

Mortgage & Taxes

$50,431

Profit (Cash Flow)

$81,536

$178,448

Cash Investment

Down Payment

$149,520

Renos & Furnishing

$6,500

Closing Costs

$22,428

Total

$178,448

DSCR Ratio

Strong

2.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.69%

Cap Rate

17.65%

Return on Investment

62.37%

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

$35,482

Deductible property tax

$7,401

Your total deduction

-$6,575

Your adjusted annual income

$150,000 - -$6,575 = $156,575

Taxes on $156,575 (30%)

$46,973

Your old tax bill

$45,000

Your new tax bill

$46,973

Estimated tax savings

-$1,973

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:

1983

Size:

1,092 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 1,092 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: Ocean

Parking: Carport, Valet

Amenities: -

Price per square foot: $684

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1260230070006

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,518,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $747,600

Schools

Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
Middle School: President George Washington Middle School with 8/10 star rating
High School: Kaimuki High School with 3/10 star rating