Short Term Rental Analysis

3445 Lower Honoapiilani Rd

Lahaina, Hawaii

1 bed

1 bath

4 guests

$670,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $403

AirDna Occupancy: 57%

Avg Daily Rate

Annual Revenue
$83,900

Occupancy Rate

208 Days/Year

56.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$83,900

Operating Expenses

-$16,197

Operating Income

$67,703

Mortgage & Taxes

-$34,920

Profit (Cash Flow)

$32,783

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

23.71% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

23.71%

Cap Rate

10.1%

Cash Investment Summary

You will need $138,250 in cash to and renovate this property

Down Payment

-$134,000

Furniture & Renovations

-$4,250

Closing Costs

$0