BNBCalc Short Term Rental Investment Analysis 2611 Kiahuna Plantation Dr 1j, Koloa, HI 96756

3 bed • 3 bath • 9 guests • $1,555,000

BNB

Calc

Annual Revenue

$120,888

Profit (Cash Flow)

-$13,402

Cap Rate

5.9%

Annual Revenue

$120,888

AirDNA projects $494/night at 67% occupancy ($120,888). Airbtics projects $446/night at 76% occupancy ($123,803). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 67% occupancy rate, $494 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$107,140	$139,359	$169,341	$199,607
Occupancy	72%	83%	89%	93%
Nightly Rate	$393	$439	$495	$546

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfort & Style 2-Level condo in GREAT LOCATION	$139,508	$412	89%	3	2	5	$360	✅	✅	❌	Y / Y	⭐️ 4.9 (75)
Plantation Cottage at Poipu: Fairway, Pool/Spa AC	$155,327	$550	71%	3	4	1	$829	✅	✅	❌	Y / Y	⭐️ 5 (28)
Pili Mai 03G By Parrish Kauai	$122,827	$334	96%	3	2	1	$313	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
New Listing - Kiahuna Escape - AC, Pool, Golf	$181,905	$660	74%	3	2	3	$350	✅	✅	❌	Y / Y	⭐️ 4.2 (8)
Pili Mai 4I - Stunning 3 bd/3ba with ocean views!	$160,547	$491	86%	3	3	1	$400	✅	✅	❌	Y / Y	⭐️ 5 (34)
Family Friendly, main floor condo , AC, unit 14D	$142,463	$389	89%	3	3	2	$375	✅	✅	❌	Y / Y	⭐️ 5 (65)
Pili Mai 3L - Three Bedroom Suite in Sunny Poipu	$129,126	$439	75%	3	3	1	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Beautiful Top-Floor 3BR \| Patio \| Pool	$81,561	$462	47%	3	3	2	$345	✅	✅	❌	Y / Y	⭐️ 4.9 (56)
Inviting 3BR Condo \| Pool \| Hot Tub \| Central AC	$48,822	$316	41%	3	3	3	$345	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
Pili Mai 13M - Three Bedroom Suite in Sunny Poipu	$151,395	$456	86%	3	3	1	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Pili Mai 4C: Shared Pool/Spa, AC & Awesome Views!	$138,152	$398	83%	3	3	1	$656	✅	❌	❌	Y / Y	⭐️ 5 (43)
Luxury Condo with Pool, Gym, Golf Course, AC	$121,063	$317	98%	3	3	3	$390	✅	✅	❌	Y / Y	⭐️ 5 (105)
OCEAN VIEWS BEAUTIFUL POIPU VILLA 9i on GOLFCOURSE	$152,552	$500	81%	3	3	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (130)
Poipu Paradise Condo, 3Bd, 3Ba, pool, hot tub & AC	$185,769	$542	90%	3	3	3	$425	✅	✅	❌	Y / Y	⭐️ 5 (55)
Upscale 3BR Mountainview 2nd-Floor \| Balcony	$59,136	$435	35%	3	3	2	$345	✅	✅	❌	Y / Y	⭐️ 4.8 (26)

Return Metrics

-3.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,402	-$26,804	-$40,207	-$53,609	-$67,012	-$134,024	-$402,073
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,276	$31,495	$48,714	$66,995	$86,403	$202,949	$1,244,000
Down Payment	$311,000	$311,000	$311,000	$311,000	$311,000	$311,000	$311,000
Property Appreciation	$46,650	$94,699	$144,190	$195,166	$247,671	$534,789	$2,219,393
Total Return	$359,524	$410,389	$463,697	$519,551	$578,062	$914,715	$3,372,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.65%

Cap Rate

5.88%

Return on Investment

13.24%

2611 Kiahuna Plantation Dr 1j Koloa, HI, 96756

3 bed • 3 bath • 9 guests

Purchase Price

Est. $7,458/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$13,402

Annual Profit

5.9%

Cap Rate

-3.7%

Cash on Cash

$120,888

Annual Revenue

BNBCalc predicts this property will get $446 per night with 76% occupancy, putting it in the top 38% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$131,343

Avg annual revenue

76%

Avg occupancy rate

$446

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

$50k

$95k

$140k

$185k

-$13,402

Profit

Revenue

$120,888

Operating Expenses

$29,395

Operating Income

$91,493

Mortgage & Taxes

$104,895

Profit (Cash Flow)

-$13,402

$366,400

Cash Investment

Down Payment

$311,000

Renos & Furnishing

$8,750

Closing Costs

$46,650

Total

$366,400

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.65%

Cap Rate

5.88%

Return on Investment

13.24%

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

$73,802

Deductible property tax

$15,394

Your total deduction

$168,661

Your adjusted annual income

$150,000 - $168,661 = -$18,661

Taxes on -$18,661 (30%)

-$5,598

Your old tax bill

$45,000

Your new tax bill

-$5,598

Estimated tax savings

$50,598

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -