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

2 bed • 2 bath • 6 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$68,852	$78,122	$113,087	$143,829
Occupancy	90%	93%	96%	98%
Nightly Rate	$207	$225	$316	$394

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful NEW 2 bedroom	$129,393	$356	99%	2	1	3	$200	✅	❌	❌	N / Y	⭐️ 4.9 (91)
Newly Luxurious Art Design 2b+1b, 1 free parking	$73,774	$207	95%	2	1	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
2 Bedroom Condo With Parking	$87,786	$245	95%	2	1	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (299)
Brand New Unit in Waikiki 2bd/1ba with Balcony！	$59,211	$169	95%	2	1	1	$150	❌	✅	❌	Y / Y	⭐️ 4.7 (92)
Cozy Waikiki Legally Holiday Apt + Free Parking	$49,054	$133	98%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
Waikiki 2 Bedroom w/ Covered Parking, Family Condo	$86,341	$238	98%	2	1	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (120)
Free Parking! Convenient location Waikiki Condo.	$76,678	$216	95%	2	1	1	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (102)
05 Waikiki LEGAL FREE parking/2 br/10 min to beach	$82,426	$235	95%	2	1	1	$179	✅	❌	❌	Y / Y	⭐️ 4.8 (68)
01 Waikiki legal NEWLY RENO 2 br/FREE Parking	$69,589	$208	90%	2	1	1	$179	✅	❌	❌	Y / Y	⭐️ 4.8 (72)
New & Central Waikiki Two Bedroom	$72,900	$216	90%	2	1	2	$125	✅	✅	❌	Y / Y	⭐️ 4.7 (65)
~NEW~Remodeled 2BR Condo w/ Canal View in Waikiki	$108,360	$311	95%	2	1	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (58)
Waikiki Gem - 2Bdrm/1Bath Sleeps 6 Free Parking!	$74,693	$217	92%	2	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.2 (150)
2 Bedroom Waikiki Kitchen AC Sleeps 6 Free Parking	$74,427	$221	90%	2	1	2	$125	✅	✅	❌	Y / Y	⭐️ 4.3 (208)
Breezy Waikiki Apt 🌈sleeps 6 & PARKING included	$76,935	$366	56%	2	1	2	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (94)
Spacious Waikiki apt sleeps 6 w/FREE parking	$93,014	$394	63%	2	1	1	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Dazzling Waikiki apt sleeps 6 with FREE parking	$77,034	$409	51%	2	1	2	$230	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Huge 2 Story Penthouse Wonderful Views Free Parkng	$101,008	$358	75%	2	3	2	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (260)
Cushy Waikiki Legally Holiday Apt. Good For 5	$54,439	$149	99%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (88)
Charming Waikiki 🌺 apt Sleeps 6 w/ FREE PARKING	$95,259	$396	64%	2	1	1	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
2-Bedroom Vacation Rental in Waikiki	$80,274	$224	97%	2	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.3 (84)
2 Bedroom Vacation Rental, FREE PARKING!	$73,876	$206	95%	2	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.4 (76)
Gorgeous 2 Bedroom, 2 queen bed, Parking	$108,211	$295	98%	2	1	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (173)
Cozy Waikiki Legally Holiday Apt + Free Parking	$54,039	$145	99%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
2 Bedroom Condo Waikiki With 2 FREE Parking 1108	$95,610	$276	93%	2	1	1	$185	✅	❌	❌	Y / Y	⭐️ 4.3 (119)
Trendy Waikiki Legally Holiday Apt. Good For 6	$44,571	$126	96%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Waikiki 2 bedroom Condo with Canal View and Lanai	$76,047	$212	97%	2	1	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
Remodeled 2 BDRM in Central Waikiki!	$68,101	$208	87%	2	1	2	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Cushy Waikiki Legally Holiday Apt. Good For 5	$55,313	$151	99%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Roomy Waikiki Apt sleeps 6 w/FREE parking	$65,701	$347	50%	2	1	3	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Modern 2BR 1BATH sleep 7, FREE PARKING!!!	$102,253	$301	92%	2	1	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (79)
2 Bedroom Corner Suite with Tropical Views	$66,326	$194	92%	2	1	2	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (128)
Waikiki 2 Bedroom Vacation Rental	$76,944	$225	91%	2	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Royal Aloha 1505	$74,180	$219	90%	2	1	2	$225	✅	❌	❌	Y / Y	⭐️ 4.5 (160)
Welcoming Waikiki apt sleeps 6 FREE parking	$93,525	$394	63%	2	1	3	$240	✅	❌	❌	Y / Y	⭐️ 5 (31)
2 bedroom Waikiki apt sleeps 6 free parking	$105,799	$396	70%	2	1	3	$240	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Waikiki 2 bedrm Condo Canal View w/ Gated Parking	$92,800	$263	96%	2	1	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (107)
Waikiki 2 Bedroom Family Condo with Gated Parking	$79,169	$226	95%	2	1	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (113)
2 bedroom Waikiki condo/FREE parking /4beds	$52,689	$148	93%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 4.7 (75)
FREE parking, 2 Bedroom Condo Waikiki Sleeps 6	$110,115	$319	94%	2	1	1	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (44)
2 bedroom Waikiki Condo Sleeps 6 w/Free Parking	$105,287	$315	91%	2	1	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-1.08%

Cap Rate

6.48%

Return on Investment

15.62%

469 Ena Rd 3207 Honolulu, HI, 96815

2 bed • 2 bath • 6 guests

Purchase Price

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).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$45k

$70k

$100k

$130k

-$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

Revenue Appreciation

Cash on Cash Return

-1.08%

Cap Rate

6.48%

Return on Investment

15.62%

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: -