300 Hauoli St Apt B11 Wailuku HI 96793 Wailuku, HI, 96793
2 bed • 2 bath • 8 guests
Est. $4,317/mo
Inquire about this property
Contact Agent
$879,600
Zestimate
$99,438
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $363/night at 75% occupancy.Projected nightly rate is $311/night at 76% occupancy.
Top 61% of comparables
Top 31% 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.
$90,232
Avg annual revenue
76%
Avg occupancy rate
$311
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$90k
$135k
$180k
Sign up to see the data on 40 all comparables
-$33,686
Profit
Revenue
$99,438
Operating Expenses
$72,413
Operating Income
$27,025
Mortgage & Taxes
$60,711
Profit (Cash Flow)
-$33,686
$200,900
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$6,500
Closing Costs
$14,400
Total
$200,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.76%
Cap Rate
3%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$123,745
Your adjusted annual income
$150,000 - $123,745 = $26,255
Taxes on $26,255 (30%)
$7,877
Your old tax bill
$45,000
Your new tax bill
$7,877
Estimated tax savings
$37,123
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:
1974
Size:
930 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 30 Hauoli St | 2 | 2 | 882 | - | 0 | 1979 | $0 | - |
| 190 Hauoli St | 2 | 1 | 786 | - | 0 | 1978 | $0 | - |
| 250 Hauoli St | 2 | 2 | 952 | - | 0 | 1977 | $0 | - |
| 150 Hauoli St | 2 | 2 | 936 | - | 0 | 1975 | $925,000 | - |
| 30 Hauoli St | 2 | 2 | 882 | - | 0 | 1979 | $586,000 | - |
| 70 Hauoli St | 1 | 1 | 546 | - | 0 | 1974 | $0 | - |
| 300 Hauoli St | 2 | 2 | 955 | - | 0 | 1974 | $0 | - |
| 20 Hauoli St | 1 | 1 | 700 | - | 0 | 1980 | $535,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: -
- Building area: 930 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 3-8-014-001-0023
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $679,200
- County Est. Land Value: $439,300
- Assessed Land Value: $439,300
- County Est. Structure Value: $239,900
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/28/20 | $0 | 0% | Janet D Fuentes, Jean M Phillips |
| 09/28/20 | $0 | 0% | Janet D Fuentes, Jean M Phillips |
| 02/10/14 | $385,000 | 100% | The Fuentes Phillips Family Revocable Tr, Jean M Phillips |
| 02/11/08 | $400,000 | 100% | Canfield Family Llc |
| 01/24/05 | $460,000 | 100% | Canfield Family Partnership Lllp |
| 10/07/03 | $335,000 | 78% | Todd Wellesley Clark |
| 04/11/00 | $205,000 | 80% | Donald A Dickover |
Ownership
- Name: Fuentes-Phillips Family Trust
- Owner Occupied: No
- Owner Mailing Address: Po Box 990, Lockeford, CA 95237
- Years Owned: 39
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No