BNBCalc Short Term Rental Investment Analysis 53-464 Kamehameha Hwy 4, Hauula, HI, 96717

3 bed • 2 bath • 9 guests • $550,000

BNB

Calc

Annual Revenue

$115,819

Profit (Cash Flow)

$49,981

Cap Rate

15.8%

Annual Revenue

$115,819

AirDNA projects $442/night at 87% occupancy ($140,450). Airbtics projects $453/night at 70% occupancy ($115,818). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, $453 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$68,376	$113,769	$164,216	$205,653
Occupancy	55%	75%	85%	91%
Nightly Rate	$338	$412	$524	$611

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hawaiian Beachfront House	$88,752	$439	55%	3	1	30	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Pomaika'i	$109,380	$326	91%	3	1	4	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Beachfront Living! Sleeps 6!	$117,625	$421	76%	3	2	30	$400	✅	❌	❌	Y / Y	⭐️ 4.7 (118)
North shore Ocean Front~	$55,047	$153	90%	3	2	1	$380	❌	❌	✅	Y / Y	⭐️ 4.3 (69)
Beachfront Penthouse with Spectacular Views & A/C!	$208,804	$612	92%	3	2	4	$290	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
Ocean Views, Steps from Beach - 3 Bedroom/2 Bath	$122,537	$744	45%	3	2	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Ranch House Sleeps 8+	$94,610	$517	50%	3	3	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (122)
House across the beach-B	$85,322	$376	62%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Tropical Paradise Retreat	$136,399	$406	91%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Island Oceanfront Getaway	$96,692	$342	77%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Bali Oceanfront Cottage	$178,036	$481	100%	3	1	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (72)
Secluded Ocean front getaway	$76,828	$275	76%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Amazing Beachfront Family Condo	$106,125	$418	69%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Brand New, Beach Front, Villa Aloha 30-day min	$162,163	$547	81%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (146)
Seabreeze:Oceanfront, AC, Outdoor Shower, 30 Day	$126,943	$598	58%	3	2	29	$295	❌	❌	❌	Y / Y	⭐️ 5 (11)
Beach White House on a Ocean !	$133,721	$496	72%	3	2	1	$350	❌	❌	✅	Y / Y	⭐️ 3.9 (12)
Punalu'u Ocean Paradise - Oceanfront Beach House	$167,701	$580	79%	3	2	5	$400	❌	❌	❌	Y / Y	⭐️ 5 (35)
Roomy Beach House w/ AC Perfect Location! 30 day	$179,706	$491	100%	3	2	1	$450	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
WFH in Paradise: Beachfront Hauula Getaway!	$97,228	$345	77%	3	1.5	30	$258	❌	❌	❌	Y / Y	⭐️ 0 (2)
Hawaiian Oceanfront Oasis	$108,407	$350	84%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (24)
>NEW< Reefside Retreat, Steps from Beach, Sea View	$92,020	$285	85%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sacred Falls Adorable Cottage 30 Day Minimum	$47,936	$382	34%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
Mau Loa Hale: Perfect Spot on 5 Acres-Walk to Bch	$139,768	$611	60%	3	2	30	$881	❌	❌	❌	Y / Y	⭐️ 5 (4)
House near Beach, North Shore, Oahu	$84,704	$253	91%	3	2	29	$250	❌	❌	❌	Y / Y	⭐️ 5 (54)
Across the Beach-sunrise A	$79,816	$376	58%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Oahu Oceanfront Getaway	$75,360	$290	71%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Haleaha Road - Steps to the Beach in Hau'ula	$117,751	$383	84%	3	2.5	29	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
>NEW< Seaside Sanctuary ~ Beach Access, Views, A/C	$117,191	$323	97%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Reduced Local Pricing! - AC/BeachGear/Kayak/BBQ	$106,573	$422	69%	3	1	30	$265	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
Hawaiian style Penthouse with VIEWS of Paradise	$136,535	$829	45%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (13)
Family-Friendly North Shore Paradise	$40,121	$203	54%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (45)
Hauula Ocean and Mountain Views	$90,387	$441	56%	3	2	29	$275	❌	❌	❌	Y / Y	⭐️ 5 (58)
Peaceful oceanfront getaway	$82,198	$267	83%	3	1	30	$250	❌	❌	❌	Y / N	⭐️ 5 (26)
Oceanfront Family Retreat - Views, Wi-fi & A/C	$209,900	$1,550	37%	3	2	3	$299	❌	❌	✅	Y / Y	⭐️ 5 (3)
Serenity by the Sea Ultimate Beachfront Escape	$128,642	$404	87%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Hawaii North Shore Oceanfront Paradise	$34,722	$179	53%	3	2	31	$300	❌	❌	❌	Y / Y	⭐️ 5 (10)
Majestic Ocean Panorama	$150,048	$554	74%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
3Bed Beachfront Home in North Shore Hawaii	$160,878	$489	89%	3	2	2	$300	❌	❌	❌	N / N	⭐️ 5 (1)
Ocean Front Villa 3 BR/3 BA	$65,724	$605	28%	3	3	4	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Hauula Getaway -Short walk to beautiful beach!	$67,811	$386	48%	3	2	30	$350	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

37.02% 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)	$49,981	$99,962	$149,943	$199,924	$249,905	$499,811	$1,499,434
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,403	$11,139	$17,230	$23,696	$30,560	$71,782	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$181,884	$254,597	$328,173	$402,650	$478,067	$870,748	$2,834,428

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.02%

Cap Rate

15.83%

Return on Investment

53.24%

53-464 Kamehameha Hwy 4 Hauula, Hawaii, 96717

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$466,300

Zestimate

199

Airbnb Investor Score

$49,981

Annual Profit

15.8%

Cap Rate

37.0%

Cash on Cash

$115,819

Annual Revenue

BNBCalc predicts this property will get $453 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$112,002

Avg annual revenue

70%

Avg occupancy rate

$453

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

$35k

$90k

$150k

$210k

$49,981

Profit

Revenue

$115,819

Operating Expenses

$28,736

Operating Income

$87,082

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$49,981

$135,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,500

Closing Costs

$16,500

Total

$135,000

DSCR Ratio

Strong

2.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.02%

Cap Rate

15.83%

Return on Investment

53.24%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$5,679

Your adjusted annual income

$150,000 - $5,679 = $144,321

Taxes on $144,321 (30%)

$43,296

Your old tax bill

$45,000

Your new tax bill

$43,296

Estimated tax savings

$1,704

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:

1976

Size:

1,104 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: -

Building area: 1,104 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Ocean, Sunrise

Parking: Carport, Driveway, Two Car Garage, Two Spaces

Amenities: -

Price per square foot: $422

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1530060020004

Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves

Tax Info

Year Assessed: 2024

Assessed Value: $744,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $466,300

Schools