BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 255 Beach Walk 62, Honolulu, HI, 96815

1 bed • 1 bath • 4 guests • $550,000

BNB

Calc

Annual Revenue

$109,573

Profit (Cash Flow)

$57,196

Cap Rate

11.4%

Annual Revenue

$109,573

AirDNA projects $248/night at 70% occupancy ($63,406). Airbtics projects $266/night at 81% occupancy ($78,695). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $400 rate per night.

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

Percentiles25%50%75%90%
Revenue$51,497$87,189$111,366$136,518
Occupancy68%87%97%98%
Nightly Rate$203$270$309$373

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
Great Location! Short walk - Beach,Shop,Dine #704

No image available

$33,649
$146
61%
113$150❌❌✅Y / Y⭐️ 5 (211)
Niihau : Steps to Beach, Shop, & Restaurants 902

No image available

$53,309
$174
83%
113$150❌❌✅Y / Y⭐️ 5 (59)
Six Thousand Waves

No image available

$87,246
$240
98%
112$145❌❌❌Y / Y⭐️ 5 (383)
No clean Fees Spacious Condo King Bed

No image available

$51,808
$149
95%
111$0✅❌✅Y / Y⭐️ 5 (480)
Partial Ocean & Sunset Views! Waikiki Shore #408

No image available

$134,648
$372
98%
111$304❌❌❌Y / Y⭐️ 5 (27)
"Ali'i" Studio w/ FREE Parking & Full Kitchen

No image available

$63,026
$172
98%
111$95✅❌❌Y / Y⭐️ 5 (150)
(((Upgraded June.2021!))) 1 Bedroom oceanview

No image available

$121,684
$388
85%
112$195❌❌✅Y / Y⭐️ 5 (106)
Beachfront, Sweeping 14th-Flr OCEAN VIEWS! WS1408

No image available

$126,897
$354
97%
111$304❌❌❌Y / Y⭐️ 5 (24)
Tropical Shangri-La in Waikiki •1 Block from Beach

No image available

$81,123
$220
100%
112$150❌❌❌Y / Y⭐️ 5 (200)
Steps to the Beach, Shop, Restaurants Ni'ihau 903

No image available

$54,575
$188
78%
113$150❌❌✅Y / Y⭐️ 5 (107)
[New] Niihau Lux

No image available

$100,054
$272
99%
113$165❌❌❌Y / Y⭐️ 5 (48)
Beachside Bliss: Steps to the Sand *legal rental*

No image available

$52,694
$143
99%
112$125❌❌❌Y / Y⭐️ 5 (255)
Waikiki Shore #616 Modern Beachfront in Waikiki

No image available

$105,534
$312
91%
113$230❌❌❌Y / Y⭐️ 4.9 (92)
Beachfront/Ocean, Parking - Waikiki Shore #1208

No image available

$130,171
$367
96%
111$304❌❌❌Y / Y⭐️ 5 (37)
Free Parking- 2 Balconies- Taxes/Fees Included!

No image available

$64,457
$182
95%
111$115✅❌❌Y / Y⭐️ 5 (54)
Newly Remodeled Modern Condo+Free Parking Waikiki

No image available

$64,018
$206
83%
113$200✅✅❌Y / Y⭐️ 5 (77)
Iconic Waikiki Beach Views w/ Stunning Sunsets!

No image available

$76,750
$390
51%
112$378❌❌❌Y / Y⭐️ 4.5 (3)
Ocean & Park Views at Waikiki Shore w/Beach Access

No image available

$51,313
$160
83%
111$185❌❌❌Y / Y⭐️ 5 (43)
Beachfront Rare Waikiki Shore Condo w/Beach Access

No image available

$94,659
$273
93%
111$185✅❌❌Y / Y⭐️ 4.5 (24)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$61,335
$266
63%
111$0✅✅❌Y / Y⭐️ 0 (1)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$63,044
$265
65%
111$0✅✅❌Y / Y⭐️ 0 (0)
OCEAN view, balcony, Beachfront 1 Bed, W&D! WS1316

No image available

$141,171
$390
98%
111$304❌❌❌Y / Y⭐️ 5 (21)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$70,931
$285
68%
111$0✅✅❌Y / Y⭐️ 5 (5)
Ocean views, steps from beach! Waikiki Shore #1310

No image available

$146,954
$413
97%
111$304❌❌❌Y / Y⭐️ 5 (6)
Tropical Dream! Beachfront Property, Pool

No image available

$40,607
$317
35%
111$0✅❌✅N / Y⭐️ 0 (1)
Come to the Ni'ihau in Waikiki #602

No image available

$42,589
$179
63%
113$150❌❌✅Y / Y⭐️ 5 (210)
Enhanced 1BD City Vw, Kitchen, Private Lanai, #55

No image available

$78,606
$281
74%
111$378❌❌❌Y / Y⭐️ 0 (1)
Brand New 1 bedroom Waikiki, block from Ocean

No image available

$68,126
$241
75%
112$150❌❌❌N / Y⭐️ 5 (55)
Remodeled! Ocean View! Washer/Dryer! Wi-Fi! WS1110

No image available

$112,374
$309
97%
111$304❌❌❌Y / Y⭐️ 5 (19)
Steps from Waikiki beach Studio(can sleep 3-4)

No image available

$80,546
$236
89%
117$100✅❌❌Y / Y⭐️ 5 (3)
Awesome Beach Front Studio. Spectacular Ocean View

No image available

$70,822
$197
98%
113$145❌❌❌Y / Y⭐️ 5 (3)
Waikiki Shore #1010 Beachfront View! A/C!

No image available

$99,601
$294
91%
111$304❌❌❌Y / Y⭐️ 5 (20)
Incredible Ocean Views! 1 Bed, Balcony! WS1412

No image available

$117,774
$345
93%
111$304❌❌❌Y / Y⭐️ 5 (18)
Hawaiian Condo Suite

No image available

$98,996
$294
92%
127$0✅✅❌Y / Y⭐️ 4.5 (3)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$66,949
$269
68%
111$0✅✅❌Y / Y⭐️ 0 (0)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$67,198
$270
68%
111$0✅✅❌Y / Y⭐️ 0 (0)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$67,198
$270
68%
111$0✅✅❌Y / Y⭐️ 0 (0)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$67,198
$270
68%
111$0✅✅❌Y / Y⭐️ 0 (1)
CW Waikiki Beach Walk|1BR/1BA King Balcony Suite

No image available

$66,949
$269
68%
111$0✅✅❌Y / Y⭐️ 0 (1)

Return Metrics

39.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$57,195$114,391$171,587$228,783$285,978$571,957$1,715,872
Revenue Appreciation$5,478$11,231$17,271$23,613$30,273$68,909$363,995
Home Equity$395,999$395,999$395,999$395,999$395,999$395,999$395,999
Down Payment$154,000$154,000$154,000$154,000$154,000$154,000$154,000
Property Appreciation$16,500$33,495$50,999$69,029$87,600$189,154$784,994
Total Return$629,174$709,117$789,858$871,426$953,852$1,380,021$3,414,862

Property Appreciation:

3%

Revenue Appreciation:

5%

Cash on Cash Return

39.29%

Cap Rate

11.38%

Return on Investment

51.92%

property-location

255 Beach Walk Honolulu, Hawaii, 96815

1 bed • 1 bath • 4 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$579,100

Zestimate

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

164

Airbnb Investor Score

$23,969

Annual Profit

11.4%

Cap Rate

39.3%

Cash on Cash

$109,573

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 70% occupancy.Projected nightly rate is $266/night at 81% occupancy.

Top 63% of comparables

Top 6% 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.

$80,218

Avg annual revenue

81%

Avg occupancy rate

$266

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

$30k

$70k

$105k

$150k

Sign up to see the data on 40 all comparables

$57,196

Profit

Revenue

$109,573

Operating Expenses

$46,932

Operating Income

$62,641

Mortgage & Taxes

$5,445

Profit (Cash Flow)

$57,196

$154,000

Cash Investment

Down Payment

$154,000

Renos & Furnishing

$0

Total

$154,000

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

5%

Cash on Cash Return

39.29%

Cap Rate

11.38%

Profit (Cummulative)

$57,196

$396,000

$0

$16,500

$5,479

Total Gain

$82,825

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

$29,450

Deductible property tax

$5,445

Your total deduction

$32,294

Your adjusted annual income

$150,000 - $32,294 = $117,706


Taxes on $117,706 (30%)

$35,312

Your old tax bill

$45,000

Your new tax bill

$35,312


Estimated tax savings

$9,688

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:

1961

Size:

494 sqft

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 494 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: City, Garden, Mountain(s)
  • Parking: None
  • Amenities: -
  • Price per square foot: $1,172

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1260030140029
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $587,500
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $579,100


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