BNBCalc Short Term Rental Investment Analysis 3411 Wilcox Rd, Lihue, HI, 96766

2 bed • 2 bath • 6 guests • $645,000

BNB

Calc

Annual Revenue

$93,674

Profit (Cash Flow)

$24,307

Cap Rate

10.5%

Annual Revenue

$93,674

AirDNA projects $297/night at 79% occupancy ($85,697). Airbtics projects $309/night at 83% occupancy ($93,674). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 83% occupancy rate, $309 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,608	$81,675	$123,192	$178,886
Occupancy	80%	86%	91%	94%
Nightly Rate	$218	$255	$362	$510

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect location for exploring. Steps to beach!	$73,576	$206	92%	2	1.5	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (226)
Lihue Ocean View Condo	$67,069	$205	87%	2	1.5	1	$149	✅	❌	❌	Y / Y	⭐️ 5 (330)
Ocean view! Quick walk to beach, shops, dining!	$63,962	$182	90%	2	1.5	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (107)
Kauai condo up to 6 people near beaches and shops.	$50,739	$144	94%	2	1.5	1	$199	✅	❌	❌	Y / Y	⭐️ 4.5 (212)
Banyan Harbor Resort #E56, Walk to Beach, Wifi, AC	$71,933	$237	82%	2	2	2	$266	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Kauai Vacation Rental: Walk to Kalapaki Beach!	$84,902	$254	88%	2	1.5	2	$181	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Boho Beach Condo	$85,708	$236	98%	2	2	3	$210	✅	❌	❌	Y / Y	⭐️ 5 (79)
Comfort and Convenience in the Heart of Kaua‘i –	$75,816	$225	86%	2	1.5	3	$260	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Banyan Harbor Resort #C33, Walk to Beach, Wifi, AC	$68,318	$222	81%	2	1.5	2	$266	✅	❌	❌	Y / Y	⭐️ 4.5 (26)
Banyan Harbor Resort #F71, Walk to Beach, Wifi, AC	$83,779	$242	93%	2	1.5	2	$266	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Family Condo; Queen Beds; Ocean Views & 3 Lanais	$82,637	$232	97%	2	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (121)
Central and Bright 2 BR, 2 BA, Pool & Oceanview	$89,149	$307	78%	2	2	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (88)
Ocean-View Condo < Half Mile to Kalapaki Beach!	$115,166	$341	91%	2	1.5	2	$207	✅	❌	❌	Y / Y	⭐️ 5 (71)
2 bedroom condo across from Kalapaki Bay.	$54,376	$179	83%	2	2	5	$150	✅	❌	❌	Y / Y	⭐️ 4.6 (66)
Honu Hale Banyan Harbor Lihue	$63,653	$225	73%	2	2	2	$265	✅	❌	❌	Y / Y	⭐️ 5 (76)
Amazing Views from this Oceanfront Home	$150,095	$409	100%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (147)
Oceanfront Retreat on Kalapaki Bay Kauai Sleeps 4	$153,836	$523	80%	2	1.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (97)
Stunning Private Cliffside Oasis at Kalapaki Beach	$143,316	$487	80%	2	2	2	$360	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Ground floor Banyon Harbor B17	$63,638	$187	91%	2	2	1	$300	✅	✅	❌	Y / Y	⭐️ 4.3 (67)
Ocean View! Kalapaki Bay Hidden Gem Vacation Condo	$62,995	$205	83%	2	2	1	$200	✅	❌	❌	Y / N	⭐️ 4.7 (48)
Kauai Kalapaki Beach, Lihue, Ocean View Condo	$67,126	$256	71%	2	1.5	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (62)
Banyon Habor A3 Heart of Lihue	$68,386	$201	88%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (57)
Oceanfront Beach Cottage: Hawaii at it's best!	$102,006	$521	52%	2	2	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (74)
Ocean view Condo at BanyanHarbor	$78,709	$253	85%	2	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (45)
Cozy and rustic Condo	$43,372	$275	42%	2	1.5	1	$275	✅	❌	❌	Y / N	⭐️ 0 (2)
Pristine Lihue Condo w/ Balcony: Walk to Beach!	$122,444	$354	93%	2	1.5	2	$207	✅	❌	❌	Y / Y	⭐️ 5 (46)
Breathtaking Oceanfront Condo on Kalapaki Bay	$130,707	$387	90%	2	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (58)
Perfect Private Kalapaki Beach Cliffside Getaway!	$189,514	$655	78%	2	2.5	2	$500	❌	❌	❌	Y / Y	⭐️ 5 (49)
Kalapaki at Its Best - Private 2 Bedroom Condo	$89,011	$256	95%	2	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Your own private oceanview Cottage 16 C	$140,627	$479	80%	2	2	4	$280	❌	❌	❌	Y / Y	⭐️ 5 (64)
Kalapaki Beach Front - Overlooking Kalapaki Bay	$116,735	$389	80%	2	2	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (12)
Kaiahea's Hale 2 bedroom 2 bath 3 beds	$69,276	$208	91%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
BHTS1 Kauai Vacation Condo-All Fees Included	$74,123	$244	83%	2	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (59)
Modern 2B/2B Ocean View Oasis With Pool & A/C	$94,537	$287	90%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
BHTS 2 Kauai Vacation Condo - All Fees Included	$84,656	$257	90%	2	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (63)
Ocean View Marriott Kauai Beach Club 2 BDRM Villa	$149,034	$509	80%	2	2	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Beachfront Bungalow! \| Walk to Ocean & Restaurants	$106,323	$350	83%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Nāwiliwili Harbor view Hideaway	$55,822	$164	93%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Marriott Kauai Beach Club- Two Bedroom	$246,062	$747	90%	2	2	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

15.69% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,306	$48,613	$72,920	$97,227	$121,534	$243,068	$729,204
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,336	$13,063	$20,206	$27,789	$35,839	$84,181	$516,000
Down Payment	$129,000	$129,000	$129,000	$129,000	$129,000	$129,000	$129,000
Property Appreciation	$19,350	$39,280	$59,808	$80,953	$102,731	$221,826	$920,584
Total Return	$178,993	$229,958	$281,935	$334,969	$389,105	$678,075	$2,294,788

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.69%

Cap Rate

10.51%

Return on Investment

32.28%

3411 Wilcox Rd Lihue, Hawaii, 96766

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,094/mo

Inquire about this property

Contact Agent

$557,100

Zestimate

Airbnb Investor Score

$24,306

Annual Profit

10.5%

Cap Rate

15.7%

Cash on Cash

$93,674

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $297/night at 79% occupancy.Projected nightly rate is $309/night at 83% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$94,115

Avg annual revenue

83%

Avg occupancy rate

$309

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

$100k

$170k

$245k

$24,307

Profit

Revenue

$93,674

Operating Expenses

$25,858

Operating Income

$67,816

Mortgage & Taxes

$43,510

Profit (Cash Flow)

$24,307

$154,850

Cash Investment

Down Payment

$129,000

Renos & Furnishing

$6,500

Closing Costs

$19,350

Total

$154,850

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.69%

Cap Rate

10.51%

Return on Investment

32.28%

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

$30,612

Deductible property tax

$6,385

Your total deduction

$40,489

Your adjusted annual income

$150,000 - $40,489 = $109,511

Taxes on $109,511 (30%)

$32,853

Your old tax bill

$45,000

Your new tax bill

$32,853

Estimated tax savings

$12,147

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:

55 sqft

Year built:

1978

Size:

840 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

None

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 55 sqft

Building area: 840 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: Territorial

Parking: None

Amenities: -

Price per square foot: $663

Lot Info

Zoning: -

Land Use: -

Parcel Number: 320050080003

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $586,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $557,100

Schools

Elementary School: Elsie H Wilcox Elementary School with 3/10 star rating
Middle School: Chiefess Kamakahelei Middle School with 5/10 star rating
High School: Kauai High School with 7/10 star rating