BNBCalc Short Term Rental Investment Analysis 480 Pio Dr 206, Wailuku, HI 96793

1 bed • 1 bath • 3 guests • $355,000

BNB

Calc

Annual Revenue

$67,205

Profit (Cash Flow)

$20,841

Cap Rate

12.6%

Annual Revenue

$67,205

AirDNA projects $400/night at 46% occupancy ($67,204). Airbtics projects $234/night at 65% occupancy ($55,553). Airbtics predicts this property will perform in the 29% revenue percentile

BNB Calc projects a 46% occupancy rate, $400 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,426	$62,030	$67,816	$74,930
Occupancy	63%	71%	72%	77%
Nightly Rate	$221	$225	$243	$252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
RAM White 4wd BEST Camper Truck Travel Lite RV	$42,887	$279	42%	1	0	4	$0	❌	❌	❌	N / N	⭐️ 5 (6)
Zazu Campers: 2021 Blue Jeep Adventure - LLY 998	$30,403	$213	39%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 4.6 (5)
Unit 11 Maui Ohana Modern Studio	$78,348	$250	81%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Unit 15 Maui Ohana Modern Studio	$69,923	$245	73%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Unit 10 Maui Ohana Modern Studio	$62,143	$221	72%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Unit 13 Maui Ohana Modern Studio	$67,021	$224	77%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Unit 12 Maui Ohana Modern Studio	$62,602	$225	71%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Unit 16 Maui Ohana Modern Studio	$61,098	$237	66%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Unit 14 Maui Ohana Modern Studio	$63,004	$226	71%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Unit 2 Maui Ohana Modern Studio	$53,601	$220	62%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (55)

Return Metrics

24.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,841	$41,682	$62,523	$83,364	$104,205	$208,410	$625,232
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,487	$7,190	$11,121	$15,294	$19,725	$46,332	$284,000
Down Payment	$71,000	$71,000	$71,000	$71,000	$71,000	$71,000	$71,000
Property Appreciation	$10,650	$21,619	$32,918	$44,555	$56,542	$122,090	$506,678
Total Return	$105,978	$141,491	$177,562	$214,214	$251,473	$447,833	$1,486,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.26%

Cap Rate

12.61%

Return on Investment

40.72%

480 Pio Dr 206 Wailuku, HI, 96793

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,703/mo

This property is for sale!

Contact Agent

136

Airbnb Investor Score

$20,841

Annual Profit

12.6%

Cap Rate

24.3%

Cash on Cash

$67,205

Annual Revenue

BNBCalc predicts this property will get $234 per night with 65% occupancy, putting it in the top 29% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$59,103

Avg annual revenue

65%

Avg occupancy rate

$234

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

$30k

$45k

$60k

$80k

$20,841

Profit

Revenue

$67,205

Operating Expenses

$22,417

Operating Income

$44,788

Mortgage & Taxes

$23,947

Profit (Cash Flow)

$20,841

$85,900

Cash Investment

Down Payment

$71,000

Renos & Furnishing

$4,250

Closing Costs

$10,650

Total

$85,900

DSCR Ratio

Strong

1.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.26%

Cap Rate

12.61%

Return on Investment

40.72%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$14,915

Your adjusted annual income

$150,000 - $14,915 = $135,085

Taxes on $135,085 (30%)

$40,526

Your old tax bill

$45,000

Your new tax bill

$40,526

Estimated tax savings

$4,474

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -