BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 469 Ena Rd 3207, Honolulu, HI 96815

2 bed โ€ข 2 bath โ€ข 6 guests โ€ข $775,000

BNB

Calc

Annual Revenue

$73,516

Profit (Cash Flow)

-$2,000

Cap Rate

6.5%

Annual Revenue

$73,516

AirDNA projects $272/night at 74% occupancy ($73,516). Airbtics projects $255/night at 87% occupancy ($81,029). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 74% occupancy rate, $272 rate per night.

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

Percentiles25%50%75%90%
Revenue$68,852$78,122$113,087$143,829
Occupancy90%93%96%98%
Nightly Rate$207$225$316$394

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Beautiful NEW 2 bedroom

No image available

$129,393
$356
99%
213$200โœ…โŒโŒN / Yโญ๏ธ 4.9 (91)
Newly Luxurious Art Design 2b+1b, 1 free parking

No image available

$73,774
$207
95%
211$200โœ…โŒโŒY / Yโญ๏ธ 4.8 (41)
2 Bedroom Condo With Parking

No image available

$87,786
$245
95%
213$200โœ…โŒโŒY / Yโญ๏ธ 4.8 (299)
Brand New Unit in Waikiki 2bd/1ba with Balcony๏ผ

No image available

$59,211
$169
95%
211$150โŒโœ…โŒY / Yโญ๏ธ 4.7 (92)
Cozy Waikiki Legally Holiday Apt + Free Parking

No image available

$49,054
$133
98%
211$150โŒโŒโŒY / Yโญ๏ธ 4.7 (75)
Waikiki 2 Bedroom w/ Covered Parking, Family Condo

No image available

$86,341
$238
98%
213$195โœ…โŒโŒY / Yโญ๏ธ 4.8 (120)
Free Parking! Convenient location Waikiki Condo.

No image available

$76,678
$216
95%
211$225โœ…โŒโŒY / Yโญ๏ธ 4.7 (102)
05 Waikiki LEGAL FREE parking/2 br/10 min to beach

No image available

$82,426
$235
95%
211$179โœ…โŒโŒY / Yโญ๏ธ 4.8 (68)
01 Waikiki legal NEWLY RENO 2 br/FREE Parking

No image available

$69,589
$208
90%
211$179โœ…โŒโŒY / Yโญ๏ธ 4.8 (72)
New & Central Waikiki Two Bedroom

No image available

$72,900
$216
90%
212$125โœ…โœ…โŒY / Yโญ๏ธ 4.7 (65)
~NEW~Remodeled 2BR Condo w/ Canal View in Waikiki

No image available

$108,360
$311
95%
211$225โœ…โŒโŒY / Yโญ๏ธ 4.8 (58)
Waikiki Gem - 2Bdrm/1Bath Sleeps 6 Free Parking!

No image available

$74,693
$217
92%
212$135โœ…โŒโŒY / Yโญ๏ธ 4.2 (150)
2 Bedroom Waikiki Kitchen AC Sleeps 6 Free Parking

No image available

$74,427
$221
90%
212$125โœ…โœ…โŒY / Yโญ๏ธ 4.3 (208)
Breezy Waikiki Apt ๐ŸŒˆsleeps 6 & PARKING included

No image available

$76,935
$366
56%
212$240โœ…โŒโŒY / Yโญ๏ธ 4.8 (94)
Spacious Waikiki apt sleeps 6 w/FREE parking

No image available

$93,014
$394
63%
211$240โœ…โŒโŒY / Yโญ๏ธ 4.8 (67)
Dazzling Waikiki apt sleeps 6 with FREE parking

No image available

$77,034
$409
51%
212$230โœ…โŒโŒY / Yโญ๏ธ 4.8 (65)
Huge 2 Story Penthouse Wonderful Views Free Parkng

No image available

$101,008
$358
75%
232$195โœ…โœ…โŒY / Yโญ๏ธ 4.5 (260)
Cushy Waikiki Legally Holiday Apt. Good For 5

No image available

$54,439
$149
99%
211$150โŒโŒโŒY / Yโญ๏ธ 4.6 (88)
Charming Waikiki ๐ŸŒบ apt Sleeps 6 w/ FREE PARKING

No image available

$95,259
$396
64%
211$250โœ…โŒโŒY / Yโญ๏ธ 4.8 (50)
2-Bedroom Vacation Rental in Waikiki

No image available

$80,274
$224
97%
213$250โœ…โŒโŒY / Yโญ๏ธ 4.3 (84)
2 Bedroom Vacation Rental, FREE PARKING!

No image available

$73,876
$206
95%
213$250โœ…โŒโŒY / Yโญ๏ธ 4.4 (76)
Gorgeous 2 Bedroom, 2 queen bed, Parking

No image available

$108,211
$295
98%
213$200โœ…โŒโŒY / Yโญ๏ธ 4.8 (173)
Cozy Waikiki Legally Holiday Apt + Free Parking

No image available

$54,039
$145
99%
211$150โŒโŒโŒY / Yโญ๏ธ 4.8 (12)
2 Bedroom Condo Waikiki With 2 FREE Parking 1108

No image available

$95,610
$276
93%
211$185โœ…โŒโŒY / Yโญ๏ธ 4.3 (119)
Trendy Waikiki Legally Holiday Apt. Good For 6

No image available

$44,571
$126
96%
211$150โŒโŒโŒY / Yโญ๏ธ 4.5 (41)
Waikiki 2 bedroom Condo with Canal View and Lanai

No image available

$76,047
$212
97%
213$195โœ…โŒโŒY / Yโญ๏ธ 4.8 (96)
Remodeled 2 BDRM in Central Waikiki!

No image available

$68,101
$208
87%
212$170โœ…โŒโŒY / Yโญ๏ธ 4.8 (32)
Cushy Waikiki Legally Holiday Apt. Good For 5

No image available

$55,313
$151
99%
211$150โŒโŒโŒY / Yโญ๏ธ 4.5 (16)
Roomy Waikiki Apt sleeps 6 w/FREE parking

No image available

$65,701
$347
50%
213$220โœ…โŒโŒY / Yโญ๏ธ 4.8 (55)
Modern 2BR 1BATH sleep 7, FREE PARKING!!!

No image available

$102,253
$301
92%
211$225โœ…โŒโŒY / Yโญ๏ธ 4.8 (79)
2 Bedroom Corner Suite with Tropical Views

No image available

$66,326
$194
92%
212$250โœ…โœ…โŒY / Yโญ๏ธ 4.5 (128)
Waikiki 2 Bedroom Vacation Rental

No image available

$76,944
$225
91%
213$250โœ…โŒโŒY / Yโญ๏ธ 4.5 (64)
Royal Aloha 1505

No image available

$74,180
$219
90%
212$225โœ…โŒโŒY / Yโญ๏ธ 4.5 (160)
Welcoming Waikiki apt sleeps 6 FREE parking

No image available

$93,525
$394
63%
213$240โœ…โŒโŒY / Yโญ๏ธ 5 (31)
2 bedroom Waikiki apt sleeps 6 free parking

No image available

$105,799
$396
70%
213$240โœ…โŒโŒY / Yโญ๏ธ 4.9 (25)
Waikiki 2 bedrm Condo Canal View w/ Gated Parking

No image available

$92,800
$263
96%
213$195โœ…โŒโŒY / Yโญ๏ธ 4.8 (107)
Waikiki 2 Bedroom Family Condo with Gated Parking

No image available

$79,169
$226
95%
213$195โœ…โŒโŒY / Yโญ๏ธ 4.8 (113)
2 bedroom Waikiki condo/FREE parking /4beds

No image available

$52,689
$148
93%
211$175โœ…โŒโŒY / Yโญ๏ธ 4.7 (75)
FREE parking, 2 Bedroom Condo Waikiki Sleeps 6

No image available

$110,115
$319
94%
211$180โœ…โŒโŒY / Yโญ๏ธ 4.8 (44)
2 bedroom Waikiki Condo Sleeps 6 w/Free Parking

No image available

$105,287
$315
91%
211$180โœ…โŒโŒY / Yโญ๏ธ 5 (8)

Return Metrics

-1.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,999-$3,999-$5,999-$7,999-$9,999-$19,998-$59,996
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$620,000$620,000$620,000$620,000$620,000$620,000$620,000
Down Payment$155,000$155,000$155,000$155,000$155,000$155,000$155,000
Property Appreciation$23,250$47,197$71,863$97,269$123,437$266,535$1,106,128
Total Return$796,250$818,197$840,863$864,269$888,438$1,021,536$1,821,132

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.08%

Cap Rate

6.48%

Return on Investment

15.62%

property-location

469 Ena Rd 3207 Honolulu, HI, 96815

2 bed โ€ข 2 bath โ€ข 6 guests

Est. $3,717/mo

Agent

This property is for sale!

Contact Agent

12

Airbnb Investor Score

-$1,999

Annual Profit

6.5%

Cap Rate

-1.1%

Cash on Cash

$73,516

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $272/night at 74% occupancy ($73,516.31). Airbtics projects $255/night at 87% occupancy ($81,029).

Top 81% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$80,578

Avg annual revenue

87%

Avg occupancy rate

$255

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$45k

$70k

$100k

$130k

Sign up to see the data on 40 all comparables

-$2,000

Profit

Revenue

$73,516

Operating Expenses

$23,237

Operating Income

$50,279

Mortgage & Taxes

$52,279

Profit (Cash Flow)

-$2,000

$184,750

Cash Investment

Down Payment

$155,000

Renos & Furnishing

$6,500

Closing Costs

$23,250

Total

$184,750

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.08%

Cap Rate

6.48%

Profit (Cummulative)

-$2,000

$620,000

$6,500

$23,250

$0

Total Gain

$28,864

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

$36,782

Deductible property tax

$7,672

Your total deduction

$168,613

Your adjusted annual income

$150,000 - $168,613 = -$18,613


Taxes on -$18,613 (30%)

-$5,584

Your old tax bill

$45,000

Your new tax bill

-$5,584


Estimated tax savings

$50,584

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:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -