$97,155
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $259/night at 61% occupancy.Projected nightly rate is $194/night at 86% occupancy.
Top 81% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$65,472
Avg annual revenue
86%
Avg occupancy rate
$194
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$125k
Sign up to see the data on 15 all comparables
$23,775
Profit
Revenue
$97,155
Operating Expenses
$49,433
Operating Income
$47,722
Mortgage & Taxes
$23,947
Profit (Cash Flow)
$23,775
$85,900
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$4,250
Closing Costs
$10,650
Total
$85,900
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.67%
Cap Rate
13.44%
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
$16,849
Deductible property tax
$3,514
Your total deduction
$26,375
Your adjusted annual income
$150,000 - $26,375 = $123,625
Taxes on $123,625 (30%)
$37,087
Your old tax bill
$45,000
Your new tax bill
$37,087
Estimated tax savings
$7,913
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:
1962
Size:
798 sqft
Type:
CONDO
Parking:
1
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2464 Prince Edward St Apt 610 | 2 | 2 | 876 | - | 0 | 1971 | $0 | - |
| 2463 Kuhio Ave Apt 608 | - | 1 | 286 | - | 0 | 1975 | $0 | - |
| 2500 Kalakaua Ave Apt 2203 | 1 | 1 | 814 | - | 0 | 1962 | $1,200,000 | 38 |
| 2470 Kalakaua Ave Apt 604 | 2 | 2 | 1,092 | - | 0 | 1983 | $0 | - |
| 2500 Kalakaua Ave Apt 1404 | 2 | 2 | 1,123 | - | 0 | 1962 | $0 | 399 |
| 2500 Kalakaua Ave Apt 905 | - | 1 | 525 | - | 0 | 1962 | $99,000 | 182 |
| 2045 Kalakaua Ave Apt 1207 | 1 | 1 | 588 | - | 0 | 1971 | $0 | 243 |
| 2425 Kuhio Ave # 302 | 1 | 1 | 279 | - | 0 | 1968 | $325,000 | 140 |
| 2463 Kuhio Ave Apt 1201 | 1 | 2 | 433 | - | 0 | 1975 | $550,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: -
- Building area: 798 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: U/X6/20
- Land Use: Residential
- Parcel Number: 1-2-6-026-014-0017
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $862,200
- County Est. Land Value: $35,700
- Assessed Land Value: $35,700
- County Est. Structure Value: $826,500
Market Estimate: $1,069,043
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/28/21 | $285,000 | 36% | Kathy Dang Vu |
| 09/09/19 | $0 | 0% | Mac Design & Construction Inc |
| 09/24/12 | $0 | 0% | Kazumi Asada |
| 09/11/12 | $225,000 | 0% | Kazumi Asada |
| 02/02/12 | $0 | 0% | Steve E Cooper, Dorothy M Cooper |
Ownership
- Name: Kathy Dang Vu
- Owner Occupied: No
- Owner Mailing Address: 1100 Alakea St Ste 1100, Honolulu, Hi 96813
- Years Owned: 34
- Home Equity: $737,600
- Mortgage Balance Remaining: $105,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No