BNBCalc Short Term Rental Investment Analysis 3959 Lower Honoapiilani Rd 310, Lahaina, HI, 96761

1 bed • 1 bath • 3 guests • $625,000

BNB

Calc

Report by:

Lindsey Surendranath

lcsurendranath@gmail.com

Annual Revenue

$72,077

Profit (Cash Flow)

$6,867

Cap Rate

7.8%

Annual Revenue

$72,077

AirDNA projects $272/night at 45% occupancy ($44,705). Airbtics projects $253/night at 78% occupancy ($72,077). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,852	$71,597	$102,973	$121,259
Occupancy	71%	81%	90%	95%
Nightly Rate	$197	$238	$307	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kuleana 514; Wonderful 1-bedroom, ocean view unit!	$88,947	$327	73%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (25)
Ocean view 1BR with pool, ocean-view lanai	$31,021	$238	35%	1	1	2	$177	✅	✅	❌	Y / Y	⭐️ 5 (46)
Our beautiful Island, spectacular view #124	$62,444	$185	91%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (66)
Tropical-inspired decor with partial ocean view	$104,308	$325	85%	1	1	1	$529	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Tropically lush grounds with beachfront breezes	$86,074	$316	74%	1	1	1	$484	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
You'll Love this Direct Ocean Front one bedroom!	$48,858	$206	64%	1	1	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (40)
Absolute Beachfront with Million-Dollar Views!	$121,536	$348	94%	1	1	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (136)
Amazing condo great view 108 awaits you	$67,765	$192	95%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (80)
Ocean front resort garden level with an ocean view	$53,058	$258	55%	1	1	1	$514	✅	❌	❌	Y / Y	⭐️ 5 (65)
Amazingly beautiful 109 has it all!	$65,346	$194	90%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (29)
Sunsets in Paradise	$63,807	$235	69%	1	1	4	$185	✅	✅	❌	Y / Y	⭐️ 5 (48)
Breathtaking view come stay in 115	$57,724	$179	87%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (51)
PS 111 Updated Condo w Ocean Views Pool Hot Tub	$65,511	$226	78%	1	1	5	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (82)
Upgraded ground floor condo with beach access	$69,004	$223	82%	1	1	1	$474	✅	✅	❌	Y / Y	⭐️ 5 (19)
KUL414 - W Maui Beach Front, Fab Ocean View Remode	$80,843	$336	60%	1	1	1	$244	✅	❌	❌	Y / Y	⭐️ 0 (0)
Oceanview -KUL302 - West Maui Stunning -Upgraded a	$58,674	$305	45%	1	1	1	$244	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Romantic Ocean Front 1-Bedroom Oasis	$55,166	$278	54%	1	1	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (77)
Ocean Front Luxury Condo - Swim with the turtles	$75,175	$249	81%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (317)
Ocean Front KUL413 - West Maui Beach Condo with Sp	$78,771	$278	72%	1	1	1	$244	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Hoyochi Nikko #108, Maui Hawaii	$94,154	$254	100%	1	1	3	$208	✅	❌	❌	Y / Y	⭐️ 5 (82)
Ocean View KUL418 - West Maui Beach Front, Fabulou	$102,020	$359	74%	1	1	1	$244	✅	❌	❌	Y / Y	⭐️ 0 (0)
Oceanview Maui Condo, Turtles, Whales, Rainbows	$87,033	$299	78%	1	1	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (108)
Breathtaking sunsets, #105 tropic bliss!	$70,175	$199	95%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (74)
KU 310 Updated BeachFront w AC Pool Ocean Views	$90,402	$287	84%	1	1	5	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (90)
Great Views, Hawaiian decor 123.	$70,823	$201	96%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (60)
A Honu World at Kuleana Oceanfront walk-out w/pool	$52,830	$165	80%	1	1	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (68)
Exquisite oceanfront condo with beach access	$118,063	$387	82%	1	1	1	$529	✅	❌	❌	Y / Y	⭐️ 5 (7)
KULEANA 622 -OCEANFRONT Steps from water!	$62,840	$191	89%	1	1	1	$518	✅	❌	❌	Y / Y	⭐️ 5 (54)
Just a few steps to the beach. C101	$83,809	$238	95%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (70)
Nicely appointed 1bd condo with ocean view	$101,726	$351	76%	1	1	1	$484	✅	❌	❌	N / Y	⭐️ 5 (21)
Kuleana Resort #508	$44,274	$221	54%	1	1	3	$244	✅	❌	❌	Y / Y	⭐️ 5 (10)
Beachfront and stress free in unit 107	$67,549	$188	97%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (42)
Vast Ocean View, #120 awaits you!	$61,420	$184	90%	1	1	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (86)
Ocean View KUL417 - Top Floor End-Unit —Fab Beach	$84,800	$321	68%	1	1	1	$244	✅	❌	❌	Y / Y	⭐️ 0 (1)
HM A207 Spacious OceanFront 1BD w Ocean View	$92,028	$283	88%	1	1	5	$230	✅	✅	❌	Y / Y	⭐️ 5 (14)
Kuleana Oceanfront property! Special Summer Rates!	$50,957	$162	82%	1	1	3	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Kuleana Condo with Unobstructed Oceanfront Views	$47,387	$202	62%	1	1	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (56)
Sea Turtles Await you! A106	$84,169	$231	99%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (75)
Enjoy the most amazing View! A105	$64,678	$184	95%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (79)
Peace of Heaven Kuleana unit 616	$93,066	$326	78%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)

Return Metrics

4.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,866	$13,733	$20,600	$27,466	$34,333	$68,666	$206,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,140	$12,658	$19,579	$26,927	$34,728	$81,571	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$156,756	$189,454	$223,134	$257,837	$293,607	$490,185	$1,723,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.63%

Cap Rate

7.84%

Return on Investment

21.45%

3959 Lower Honoapiilani Rd Lahaina, Hawaii, 96761

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Lindsey

$596,200

Zestimate

Lahaina

Guide

Zoning

Guide

Laws

Airbnb Investor Score

$6,866

Annual Profit

7.8%

Cap Rate

4.6%

Cash on Cash

$72,077

Annual Revenue

BNBCalc predicts this property will get $253 per night with 78% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$73,955

Avg annual revenue

78%

Avg occupancy rate

$253

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

$60k

$90k

$125k

$6,867

Profit

Revenue

$72,077

Operating Expenses

$23,050

Operating Income

$49,027

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$6,867

$148,000

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$4,250

Closing Costs

$18,750

Total

$148,000

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.63%

Cap Rate

7.84%

Return on Investment

21.45%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$55,638

Your adjusted annual income

$150,000 - $55,638 = $94,362

Taxes on $94,362 (30%)

$28,309

Your old tax bill

$45,000

Your new tax bill

$28,309

Estimated tax savings

$16,691

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:

2.67 sqft

Year built:

1974

Size:

493 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 2.67 sqft

Building area: 493 sqft

Garage: No

Heating:

Pool: Yes

Fireplaces: -

Basement: No

Cooling: -

View: Ocean

Parking: -

Amenities: Dishwasher, Disposal, Microwave, Range, Refrigerator

Price per square foot: $1,209

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2430080050010

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $797,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $596,200

Schools

Elementary School: King Kamehameha Iii Elementary School with 6/10 star rating
Middle School: Lahaina Intermediate School with 3/10 star rating
High School: Lahainaluna High School with 3/10 star rating