469 Ena Rd 3207 Honolulu, HI, 96815
2 bed โข 2 bath โข 6 guests
Est. $3,717/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -