Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 48-5302 A Kukuihaele Rd

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Sascha Wolf

saschawolf083@gmail.com

Annual Revenue

$53,895

Profit (Cash Flow)

-$1,231

Cash on Cash Return

-19.4%

Annual Revenue

$53,895

AirDNA projects $268/night at 63% occupancy ($61,667). Airbtics projects $217/night at 68% occupancy ($53,895). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $217 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,987$46,204$74,145$101,017
Occupancy54%66%84%93%
Nightly Rate$180$189$238$290

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
$60,704
$274
56%
223$150❌❌❌Y / Y⭐️ 5 (17)
$64,553
$303
56%
222$250❌❌❌Y / Y⭐️ 5 (17)
$122,065
$348
93%
224$250❌❌❌Y / Y⭐️ 5 (91)
$45,125
$195
63%
223$135❌❌❌Y / Y⭐️ 5 (16)
$77,698
$289
73%
213$100❌❌❌N / Y⭐️ 4.7 (160)
$75,837
$341
60%
222$175❌❌✅Y / Y⭐️ 4.9 (104)
$67,520
$229
79%
221$100❌❌❌Y / Y⭐️ 4.9 (84)
$59,685
$183
87%
222$185✅❌❌Y / Y⭐️ 5 (82)
$46,364
$155
80%
223$150❌❌❌Y / Y⭐️ 4.9 (155)
$48,767
$237
56%
222$175✅✅❌Y / Y⭐️ 4.8 (48)
$48,927
$169
78%
226$207✅✅❌Y / Y⭐️ 4.8 (10)
$66,637
$240
72%
222$258✅✅❌Y / Y⭐️ 4.6 (27)
$180,146
$535
92%
222$0✅✅❌Y / Y⭐️ 4.7 (29)
$91,633
$274
91%
222$20✅✅❌Y / N⭐️ 3.8 (4)
$53,112
$186
77%
222$25✅✅❌Y / Y⭐️ 4.9 (62)
$46,408
$189
66%
222$25✅✅❌Y / Y⭐️ 4.8 (90)
$40,622
$162
67%
225$200✅✅❌Y / Y⭐️ 4.8 (67)
$35,037
$189
50%
222$25✅✅❌Y / Y⭐️ 4.8 (40)
$29,435
$152
52%
222$25✅✅❌Y / Y⭐️ 4.8 (15)
$35,384
$187
51%
222$25✅✅❌Y / Y⭐️ 4.9 (13)
$36,477
$189
52%
222$25✅✅❌Y / Y⭐️ 4.7 (22)
$34,981
$181
52%
222$25✅✅❌Y / Y⭐️ 4.7 (7)
$42,453
$188
61%
222$25✅✅❌Y / Y⭐️ 4.7 (30)
$41,000
$187
59%
222$25✅✅❌Y / Y⭐️ 4.8 (46)
$40,656
$189
58%
222$25✅✅❌Y / Y⭐️ 4.8 (33)
$28,422
$153
50%
222$25✅✅❌Y / Y⭐️ 4.9 (40)
$35,066
$189
50%
222$25✅✅❌Y / Y⭐️ 4.8 (28)
$50,430
$279
49%
222$25✅✅❌Y / Y⭐️ 4.8 (45)
$62,206
$180
93%
222$165✅✅❌Y / Y⭐️ 5 (39)
$33,501
$118
76%
222$100❌❌❌Y / Y⭐️ 4.8 (135)
$34,779
$188
50%
223$25✅✅❌Y / Y⭐️ 4.8 (26)
$45,880
$159
76%
223$198✅❌❌Y / Y⭐️ 4.9 (89)
$67,547
$202
91%
223$225✅❌❌Y / Y⭐️ 4.8 (141)
$39,671
$195
55%
226$25✅✅❌Y / Y⭐️ 4.8 (53)
$85,000
$234
95%
222$195❌❌❌Y / Y⭐️ 5 (53)
$73,161
$238
83%
224$179❌❌❌Y / Y⭐️ 4.9 (38)
$79,073
$226
94%
221$275✅✅❌Y / Y⭐️ 5 (114)
$50,845
$138
99%
225$175✅✅❌Y / Y⭐️ 5 (39)
$53,383
$160
89%
226$175✅✅❌Y / Y⭐️ 4.8 (70)

Return Metrics

-19.38% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,230-$2,461-$3,692-$4,923-$6,154-$12,309-$36,929
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$1,230-$2,461-$3,692-$4,923-$6,154-$12,309-$36,929

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.38%

Payback Period Days

0

Return on Investment

-19.38%

property-location

48-5302A Kukuihaele Rd Honokaa, Hawaii, 96727-7211

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Sascha

$3,010

Zestimate

$53,895

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 63% occupancy.Projected nightly rate is $217/night at 68% occupancy.

Top 48% 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.

$56,377

Avg annual revenue

68%

Avg occupancy rate

$217

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

$25k

$75k

$125k

$180k

Sign up to see the data on 40 all comparables

-$1,231

Profit

Revenue

$53,895

Operating Expenses

$19,006

Operating Income

$34,889

Net Effective Rent

$36,120

Profit (Cash Flow)

-$1,231

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-19.38%

Payback Period Days

0