Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 252 Moomuku Pl 3, Honolulu, HI 96821

3 bed • 1 bath • 9 guests • $634,500

BNB

Calc

Annual Revenue

$185,486

Profit (Cash Flow)

$104,891

Cap Rate

23.3%

Annual Revenue

$185,486

AirDNA projects $395/night at 67% occupancy ($96,661). Airbtics projects $736/night at 69% occupancy ($185,485). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $736 rate per night.

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

Percentiles25%50%75%90%
Revenue$72,264$222,955$318,995$456,464
Occupancy51%77%95%98%
Nightly Rate$385$789$915$1,269

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$247,456
$703
96%
322$150✅✅❌Y / Y⭐️ 4.9 (68)
$317,476
$1,422
61%
331$0✅❌✅N / Y⭐️ 0 (0)
$82,540
$254
88%
3230$300❌❌❌Y / Y⭐️ 4.8 (123)
$167,674
$462
99%
324$250❌❌❌Y / Y⭐️ 4.7 (105)
$155,407
$431
98%
322$350✅❌❌Y / Y⭐️ 4.8 (53)
$262,101
$880
81%
323$250❌❌❌Y / Y⭐️ 4.8 (39)
$233,852
$1,389
46%
331$0✅❌✅N / Y⭐️ 5 (1)
$124,962
$349
96%
322$350✅❌❌Y / N⭐️ 4.3 (79)
$39,894
$109
100%
331$0✅❌✅N / N⭐️ 0 (0)
$244,854
$1,338
50%
331$0✅❌✅N / Y⭐️ 5 (1)
$125,940
$370
93%
331$0❌❌✅Y / Y⭐️ 0 (0)
$60,360
$266
62%
331$0✅❌✅N / Y⭐️ 0 (0)
$181,896
$569
87%
323$350❌❌❌Y / Y⭐️ 4.7 (10)
$270,897
$771
96%
331$0✅❌✅N / N⭐️ 0 (0)
$40,992
$200
56%
3230$300✅✅❌Y / Y⭐️ 0 (1)
$165,609
$808
56%
3330$457❌❌❌Y / Y⭐️ 4.6 (5)
$117,981
$921
35%
331$0✅❌✅N / Y⭐️ 5 (1)
$235,629
$870
74%
331$0❌❌❌Y / N⭐️ 4.5 (2)
$260,007
$888
80%
3230$390✅❌❌Y / Y⭐️ 5 (1)
$84,600
$345
67%
331$0❌❌✅Y / Y⭐️ 0 (0)
$370,075
$1,149
88%
322$428❌❌❌Y / Y⭐️ 5 (1)
$329,034
$899
100%
321$0✅❌❌Y / Y⭐️ 5 (4)

Return Metrics

68.02% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$104,891$209,782$314,673$419,564$524,455$1,048,910$3,146,730
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$507,600$507,600$507,600$507,600$507,600$507,600$507,600
Down Payment$126,900$126,900$126,900$126,900$126,900$126,900$126,900
Property Appreciation$19,035$38,641$58,835$79,635$101,059$218,214$905,598
Total Return$758,426$882,923$1,008,008$1,133,699$1,260,014$1,901,625$4,686,828

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

68.02%

Cap Rate

23.27%

Return on Investment

84.41%

property-location

252 Moomuku Pl 3 Honolulu, HI, 96821

3 bed • 1 bath • 9 guests

Est. $3,043/mo

Agent

This property is for sale!

Contact Agent

349

Airbnb Investor Score

$104,891

Annual Profit

23.3%

Cap Rate

68.0%

Cash on Cash

$185,486

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $395/night at 67% occupancy ($96,661.82). Airbtics projects $736/night at 69% occupancy ($185,485).

Top 55% of comparables

Top 55% of comparables

Seasonality

Sign up to view the full seasonality chart

26

Airbnb Comparables

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

$169,896

Avg annual revenue

69%

Avg occupancy rate

$736

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

$145k

$255k

$370k

Sign up to see the data on 26 all comparables

$104,891

Profit

Revenue

$185,486

Operating Expenses

$37,793

Operating Income

$147,692

Mortgage & Taxes

$42,801

Profit (Cash Flow)

$104,891

$154,185

Cash Investment

Down Payment

$126,900

Renos & Furnishing

$8,250

Closing Costs

$19,035

Total

$154,185

DSCR Ratio

Strong

3.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

68.02%

Cap Rate

23.27%

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

$30,114

Deductible property tax

$6,282

Your total deduction

$32,395

Your adjusted annual income

$150,000 - $32,395 = $117,605

Taxes on $117,605 (30%)

$35,281

Your old tax bill

$45,000

Your new tax bill

$35,281

Estimated tax savings

$9,719

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:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -