53-464 Kamehameha Hwy Hauula, Hawaii, 96717-9723
3 bed • 2 bath • 6 guests
Est. $2,398/mo
This property is for sale!
Contact Agent
$113,956
Annual Revenue
BNBCalc predicts this property will get $479 per night with 72% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 51% 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.
$122,741
Avg annual revenue
72%
Avg occupancy rate
$479
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$105k
$155k
$210k
Sign up to see the data on 40 all comparables
$51,733
Profit
Revenue
$113,956
Operating Expenses
$28,494
Operating Income
$85,462
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$51,733
$123,500
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$8,500
Closing Costs
$15,000
Total
$123,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.88%
Cap Rate
17.09%
STR Tax Calculator (USA)
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
-$27,538
Your adjusted annual income
$150,000 - -$27,538 = $177,538
Taxes on $177,538 (30%)
$53,261
Your old tax bill
$45,000
Your new tax bill
$53,261
Estimated tax savings
-$8,261
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:
3,889 sqft
Year built:
1976
Size:
1,104 sqft
Type:
CONDO
Parking:
1
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 53-490 A Kamehameha Hwy | 2 | 2 | 1,868 | - | 5,285 | 2017 | $1,250,000 | - |
| 53-524 Kamehameha Hwy | 5 | 4 | 2,511 | - | 6,418 | 2002 | $577,537 | - |
| 53-567 Kamehameha Hwy | 1 | 1 | 726 | - | 0 | 1975 | $0 | - |
| 53-549 Kamehameha Hwy | 1 | 1 | 475 | - | 0 | 1973 | $198,000 | - |
| 53-549 Kamehameha Hwy | - | 1 | 358 | - | 0 | 1973 | $83,117 | - |
| 53-549 Kamehameha Hwy | - | 1 | 358 | - | 0 | 1973 | $120,000 | 161 |
| 53-549 Kamehameha Hwy | 1 | 1 | 475 | - | 0 | 1973 | $185,000 | - |
| 53-549 Kamehameha Hwy | 1 | 1 | 475 | - | 0 | 1973 | $190,000 | - |
| 53-567 Kamehameha Hwy | 1 | 1 | 732 | - | 0 | 1975 | $400,000 | 2 |
| 53-452 Kamehameha Hwy | 1 | 1 | 552 | - | 4,820 | 1939 | $675,000 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: 3,889 sqft
- Building area: 1,104 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-5 RESIDENTIAL
- Land Use: Residential
- Parcel Number: 1-5-3-006-002-0004
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $744,000
- County Est. Land Value: $476,000
- Assessed Land Value: $476,000
- County Est. Structure Value: $268,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/22/18 | $0 | 0% | Russell F James Ii |
| 07/07/04 | $0 | 0% | Blythe Kiyomi Arakawa, Dayle Sharon Schear Arakawa |
| 06/29/04 | $245,000 | 90% | Dayle Sharon Schear Arakawa |
| 12/19/00 | $49,900 | 89% | Donald E Rippee, Shelley A Rippee |
Ownership
- Name: Russell James Ii
- Owner Occupied: No
- Owner Mailing Address: Po Box 1274, Mesa, AZ 85211
- Years Owned: 0
- Home Equity: $195,000
- Mortgage Balance Remaining: $150,000
- Financed amount: 89%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No