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

3 bed • 2 bath • 7 guests • $500,000

BNB

Calc

Annual Revenue

$117,693

Profit (Cash Flow)

$54,984

Cap Rate

17.7%

Annual Revenue

$117,693

AirDNA projects $412/night at 90% occupancy ($135,432). Airbtics projects $467/night at 69% occupancy ($117,692). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $467 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,189	$108,332	$185,615	$207,270
Occupancy	54%	71%	87%	92%
Nightly Rate	$333	$414	$579	$609

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	$110,236	$325	92%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
North shore Ocean Front~	$55,047	$153	90%	3	2	1	$380	❌	❌	✅	Y / Y	⭐️ 4.3 (69)
Ocean Views, Steps from Beach - 3 Bedroom/2 Bath	$155,806	$774	55%	3	2	29	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
Ranch House Sleeps 8+	$113,314	$645	48%	3	3	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (123)
Bali Oceanfront Cottage	$180,486	$489	100%	3	1	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (82)
Tropical Paradise Retreat	$136,399	$406	91%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Punalu'u Ocean Paradise - Oceanfront Beach House	$171,873	$587	80%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (41)
Amazing Beachfront Family Condo	$119,384	$439	74%	3	2	3	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
House across the beach-B	$70,557	$378	51%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Beachfront Penthouse with Spectacular Views & A/C!	$205,022	$600	92%	3	2	4	$290	✅	❌	❌	Y / Y	⭐️ 5 (87)
Island Oceanfront Getaway	$91,587	$368	68%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Seabreeze:Oceanfront, AC, Outdoor Shower, 30 Day	$113,479	$585	53%	3	2	29	$295	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beach White House on a Ocean !	$133,721	$496	72%	3	2	1	$350	❌	❌	✅	Y / Y	⭐️ 3.9 (12)
Secluded Ocean front getaway	$89,575	$325	75%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Haleaha Road - Steps to the Beach in Hau'ula	$110,191	$391	77%	3	2.5	29	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Hauula 3 Bed - Ocean and Mountain Views	$89,333	$452	54%	3	2	29	$275	❌	❌	❌	Y / Y	⭐️ 5 (58)
House near Beach, North Shore, Oahu	$84,979	$254	91%	3	2	29	$250	❌	❌	❌	Y / Y	⭐️ 5 (55)
Roomy Beach House w/ AC Perfect Location! 30 Days	$179,706	$491	100%	3	2	29	$450	❌	❌	❌	Y / Y	⭐️ 5 (61)
Brand New, Beach Front, Villa Aloha 30-day min	$173,484	$600	79%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (146)
Hawaiian Oceanfront Oasis	$116,986	$387	82%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Oahu Oceanfront Getaway	$85,753	$330	71%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Mau Loa Hale: Perfect Spot on 5 Acres-Walk to Bch	$148,968	$593	66%	3	2	30	$881	❌	❌	❌	Y / Y	⭐️ 5 (4)
Across the Beach-sunrise A	$48,296	$377	35%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
WFH in Paradise: Beachfront Hauula Getaway!	$82,150	$335	67%	3	1.5	30	$258	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beachfront Living!	$138,812	$578	65%	3	2	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (128)
>NEW< Reefside Retreat, Steps from Beach, Sea View	$92,020	$285	85%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
>NEW< Seaside Sanctuary ~ Beach Access, Views, A/C	$117,191	$323	97%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Hawaii North Shore Oceanfront Paradise	$42,658	$185	63%	3	2	31	$300	❌	❌	❌	Y / Y	⭐️ 5 (11)
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)
Peaceful oceanfront getaway	$102,689	$297	93%	3	1	30	$250	❌	❌	❌	Y / N	⭐️ 5 (37)
Oceanfront Family Retreat - Views, Wi-fi & A/C	$209,900	$1,550	37%	3	2	3	$299	❌	❌	✅	Y / Y	⭐️ 5 (3)
Sacred Falls Adorable Cottage 30 Day Minimum	$49,614	$372	36%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
Serenity by the Sea Ultimate Beachfront Escape	$128,642	$404	87%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Family-Friendly North Shore Paradise	$47,317	$202	64%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (45)
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)
Hauula Getaway -Short walk to beautiful beach!	$67,811	$386	48%	3	2	30	$350	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

44.52% 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)	$54,984	$109,968	$164,952	$219,936	$274,920	$549,841	$1,649,523
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$569,984	$640,418	$711,315	$782,690	$854,557	$1,221,799	$2,863,154

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.52%

Cap Rate

17.74%

Return on Investment

60.64%

53-464 Kamehameha Hwy 4 Hauula, Hawaii, 96717

3 bed • 2 bath • 7 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$466,300

Zestimate

236

Airbnb Investor Score

$54,984

Annual Profit

17.7%

Cap Rate

44.5%

Cash on Cash

$117,693

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $412/night at 90% occupancy.Projected nightly rate is $467/night at 69% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$114,287

Avg annual revenue

69%

Avg occupancy rate

$467

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

$40k

$95k

$150k

$210k

$54,984

Profit

Revenue

$117,693

Operating Expenses

$28,980

Operating Income

$88,713

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$54,984

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Strong

2.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.52%

Cap Rate

17.74%

Return on Investment

60.64%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$4,277

Your adjusted annual income

$150,000 - -$4,277 = $154,277

Taxes on $154,277 (30%)

$46,283

Your old tax bill

$45,000

Your new tax bill

$46,283

Estimated tax savings

-$1,283

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