Short Term Rental Analysis

3723 Lower Honoapiilani Rd

Lahaina, Hawaii

2 bed

2 bath

6 guests

$870,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $337

AirDna Occupancy: 78%

Avg Daily Rate

Annual Revenue
$96,008

Occupancy Rate

285 Days/Year

78%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$96,008

Operating Expenses

-$16,560

Operating Income

$79,447

Mortgage & Taxes

-$45,336

Profit (Cash Flow)

$34,111

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

18.89% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

18.89%

Cap Rate

9.13%

Cash Investment Summary

You will need $180,500 in cash to and renovate this property

Down Payment

-$174,000

Furniture & Renovations

-$6,500

Closing Costs

$0