BNBCalc Short Term Rental Investment Analysis 4460 Nehe Rd 212, Lihue, HI, 96766

2 bed • 2 bath • 6 guests • $1,219,200

BNB

Calc

Annual Revenue

$125,425

Profit (Cash Flow)

$13,196

Cap Rate

7.8%

Annual Revenue

$125,425

AirDNA projects $402/night at 83% occupancy ($121,867). Airbtics projects $404/night at 85% occupancy ($125,424). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $404 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$96,949	$119,267	$161,495	$196,385
Occupancy	81%	88%	92%	96%
Nightly Rate	$325	$364	$471	$547

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Oceanfront 2BR at Kaha Lani 223 – Prime Spot	$98,666	$275	96%	2	2	4	$225	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Kaha Lani 125 By Parrish Kauai	$134,638	$390	91%	2	2	1	$260	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Kaha Lani Resort #224, Oceanfront, Walk to Beach	$109,186	$352	83%	2	2	2	$272	✅	❌	❌	Y / Y	⭐️ 4 (10)
Kaha Lani 223 Oceanview Lanai Beach Access	$120,082	$351	91%	2	2	3	$290	✅	❌	❌	Y / Y	⭐️ 5 (22)
Ocean View, Beachfront Townhouse 2bd/2ba/2 lanai	$118,403	$336	96%	2	2	3	$315	✅	❌	❌	Y / Y	⭐️ 5 (38)
"Paradise Found" at the Hale Awapuhi!	$192,737	$535	97%	2	2	1	$399	✅	❌	❌	Y / Y	⭐️ 5 (17)
Kapaa Sands Unit 22	$89,818	$266	92%	2	1.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (84)
"Pacific Paradise" - Lae Nani 425 with AC	$150,242	$462	86%	2	2	1	$370	✅	❌	❌	Y / Y	⭐️ 5 (11)
Beautiful Lae Nani Oceanfront 2 Bdrm 2 Bath w/ AC	$139,974	$448	85%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (51)
"Hale Kai" Oceanfront at Kapaa Sands 15	$123,996	$353	94%	2	1.5	1	$281	✅	❌	❌	Y / Y	⭐️ 5 (6)
Beautiful Lae Nani ground floor 2 bedroom condo!	$131,217	$373	95%	2	2	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (41)
Wyndham Kauai Beachboy Resort \| 2BR/2BA King Suite	$95,292	$283	92%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Lae Nani 432. Enchanting Accommodation in Paradise	$82,564	$355	63%	2	2	1	$325	✅	❌	❌	Y / Y	⭐️ 5 (8)
Lae Nani 336 Ocean Views & Attractive Rates	$83,795	$329	69%	2	2	1	$325	✅	❌	❌	Y / Y	⭐️ 5 (24)
Kauai Coast Resort At The Beachboy 2 Bedroom	$48,969	$234	57%	2	1	2	$139	✅	✅	❌	Y / Y	⭐️ 0 (2)
Beach front paradise! Kapaa Sands#23	$85,358	$277	82%	2	1.5	2	$290	✅	❌	❌	Y / Y	⭐️ 5 (67)
Penthouse Luxury Oceanfront, Third Floor	$229,287	$639	97%	2	2	1	$311	✅	❌	❌	Y / Y	⭐️ 5 (6)
"Magical View" oceanfront condo Lae Nani #521	$140,354	$443	83%	2	2	1	$370	✅	❌	❌	Y / Y	⭐️ 5 (6)
Explore Hawaii! 2 Garden View Units \| Onsite Pool	$153,962	$738	57%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxury Gated Oceanfront Condo on Ground Floor	$168,795	$516	89%	2	2	3	$299	✅	✅	❌	Y / Y	⭐️ 5 (16)
"Bay Watch" at Lae Nani 335-Ocean View with AC	$187,052	$545	92%	2	2	1	$370	✅	❌	❌	Y / Y	⭐️ 5 (14)
Wyndham Kauai Beachboy Resort \| 2BR/2BA King Suite	$102,282	$314	89%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Aloha Manor is Elegant Gated Oceanfront Living!	$129,635	$414	84%	2	2	1	$325	✅	❌	❌	Y / Y	⭐️ 5 (49)
Kapaa Sands #1 - Oceanfront	$114,185	$310	100%	2	1.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (42)
Lae Nani #222-Wailua Beachfront w/pool and views!	$133,906	$384	95%	2	2	3	$323	❌	❌	❌	Y / Y	⭐️ 5 (15)
Lae Nani 422 Great View from this Oceanfront Condo	$116,973	$340	94%	2	2	1	$325	✅	❌	❌	Y / Y	⭐️ 5 (12)
Wyndham Kauai Beachboy Resort \| 2BR/2BA King Suite	$106,192	$326	89%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Lae Nani 331. Commanding view and TWO lanais.	$130,276	$408	87%	2	2	1	$295	✅	❌	❌	Y / Y	⭐️ 5 (12)
"Sea Esta" at Lanikai #121	$167,383	$501	89%	2	2	1	$311	✅	❌	❌	Y / Y	⭐️ 0 (2)
2 Modern Suites w/ Balcony & Full Kitchen \| Pool	$166,193	$528	86%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Welcome to Kauai Coast Resort at Beach Boy 2B#3	$99,175	$343	79%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Oceanfront 2 Bedroom with Central Air	$186,361	$569	88%	2	2	1	$311	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
"Seascape" Tranquil Luxury Ocean View 2 Bedroom	$142,126	$428	89%	2	2	1	$311	✅	❌	❌	Y / Y	⭐️ 5 (4)
Absolutely breathtaking ocean front property	$92,285	$322	77%	2	2	2	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (85)
Your Gateway to Adventure! 2 Relaxing Units \| Spa	$192,644	$605	87%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
The Sandy Feet Retreat-Kauai's Royal Coconut Coast	$114,138	$406	74%	2	2	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (50)
Welcome to Kauai Coast Resort at Beach Boy 2B#2	$85,109	$302	77%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (16)
Welcome to Oceanfront Resort 2BrKauai Coast 2B#1	$85,874	$297	79%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
"Epic View" at Lae Nani 525	$162,520	$543	79%	2	2	1	$370	✅	❌	❌	Y / Y	⭐️ 5 (11)
Wyndham Kauai Beachboy Resort \| 2BR/2BA King Suite	$105,964	$329	88%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

4.59% 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)	$13,196	$26,392	$39,588	$52,784	$65,980	$131,961	$395,885
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,977	$24,693	$38,194	$52,527	$67,745	$159,122	$975,360
Down Payment	$243,840	$243,840	$243,840	$243,840	$243,840	$243,840	$243,840
Property Appreciation	$36,576	$74,249	$113,052	$153,020	$194,186	$419,302	$1,740,118
Total Return	$305,589	$369,175	$434,675	$502,172	$571,752	$954,227	$3,355,203

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.59%

Cap Rate

7.82%

Return on Investment

21.52%

4460 Nehe Rd Lihue, Hawaii, 96766

2 bed • 2 bath • 6 guests

Purchase Price

Est. $5,848/mo

Inquire about this property

Contact Agent

$1,219,200

Zestimate

Airbnb Investor Score

$13,196

Annual Profit

7.8%

Cap Rate

4.6%

Cash on Cash

$125,425

Annual Revenue

BNBCalc predicts this property will get $404 per night with 85% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$127,940

Avg annual revenue

85%

Avg occupancy rate

$404

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

$50k

$105k

$165k

$230k

$13,196

Profit

Revenue

$125,425

Operating Expenses

$29,985

Operating Income

$95,440

Mortgage & Taxes

$82,243

Profit (Cash Flow)

$13,196

$286,916

Cash Investment

Down Payment

$243,840

Renos & Furnishing

$6,500

Closing Costs

$36,576

Total

$286,916

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.59%

Cap Rate

7.82%

Return on Investment

21.52%

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

$57,864

Deductible property tax

$12,070

Your total deduction

$108,485

Your adjusted annual income

$150,000 - $108,485 = $41,515

Taxes on $41,515 (30%)

$12,455

Your old tax bill

$45,000

Your new tax bill

$12,455

Estimated tax savings

$32,545

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:

1975

Size:

996 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 996 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Ocean

Parking: Unassigned

Amenities: Dishwasher, Indoor Grill, Oven, Refrigerator, Range/Oven, Range Hood

Price per square foot: $1,224

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4390060040032

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $846,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,219,200

Schools

Elementary School: King Kaumualii Elementary School with 6/10 star rating
Middle School: Chiefess Kamakahelei Middle School with 5/10 star rating
High School: Kauai High School with 7/10 star rating