BNBCalc Short Term Rental Investment Analysis 53-549 Kamehameha Hwy 505, Hauula, HI 96717

1 bed • 1 bath • 3 guests • $325,000

BNB

Calc

Annual Revenue

$80,712

Profit (Cash Flow)

$34,616

Cap Rate

17.4%

Annual Revenue

$80,712

AirDNA projects $254/night at 87% occupancy ($80,711). Airbtics projects $223/night at 85% occupancy ($69,232). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 87% occupancy rate, $254 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,913	$72,740	$90,633	$113,389
Occupancy	80%	88%	96%	99%
Nightly Rate	$178	$219	$250	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nalu’s Place	$68,604	$222	72%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 4.6 (97)
Beachfront Condo on Secluded Beach!	$92,291	$300	82%	1	1	3	$200	✅	❌	❌	Y / Y	⭐️ 4.6 (90)
Punaluu Beach Condo	$56,416	$175	84%	1	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (149)
Condo Steps to Beach with A/C	$90,787	$248	97%	1	1	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Hawaii Sunrise Cottage	$79,918	$216	100%	1	1	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Condo on beach with AC	$78,703	$232	88%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Beachfront Condo w/ Amazing View	$88,187	$244	96%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
Secluded White Sandy beach just 30 steps away	$88,214	$288	82%	1	1	1	$159	✅	❌	❌	Y / Y	⭐️ 4.9 (229)
Beautiful Beachfront condo	$85,560	$247	91%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Sandy Beachfront Living!	$56,159	$200	73%	1	1	30	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Hawaiian Hideaway Beachfront!	$36,064	$156	60%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 4.6 (47)
Live like a local in HNL, HI - Pat’s at Punaluu	$59,916	$160	98%	1	1	3	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (103)
Beachfront Condo w/ breathtaking Views & AC	$95,795	$282	90%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Hawaiian sunrise retreat	$86,962	$231	99%	1	1	30	$225	✅	❌	❌	Y / Y	⭐️ 4.6 (38)
Ocean Breeze Punalu'u 1 BR	$62,489	$174	92%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (142)
Beautiful Beachfront Condo	$106,682	$321	88%	1	1	30	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
Private Escape in Oahu	$54,174	$147	100%	1	1	30	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
HONU HALE Beachfront Condo!	$55,347	$165	86%	1	1	30	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (109)
Luxury Beachfront Condo w/ AC - 30 day minimum	$98,468	$309	83%	1	1	30	$310	✅	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Beachfront with Breathtaking views & AC	$124,797	$346	97%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (74)
Tiki Time	$62,055	$179	94%	1	1	30	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (133)
Sleep to the sound of waves, oceanfront condo	$91,089	$282	88%	1	1	7	$209	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
North Shore getaway condo with pool	$65,529	$255	67%	1	1	30	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (103)
Sounds of the Sea! Beachfront Condo	$54,246	$180	81%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 4.7 (75)
Breezy Oceanside condo	$65,103	$182	96%	1	1	30	$150	✅	❌	❌	N / Y	⭐️ 4.9 (51)
Newly Renovated 1BR with Ocean View!	$55,368	$248	61%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (53)
Aloha Reef-Side	$96,481	$246	99%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
On The Beach in Punaluu WATERFRONT	$59,187	$168	96%	1	1	30	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (213)
Hawaiian Beachfront Condo!	$48,193	$176	74%	1	1	30	$200	✅	❌	❌	Y / N	⭐️ 4.8 (11)
Tropical Beachfront Escape	$48,728	$209	63%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
7B - Pat's at Punalu'u Plumaria Paradise	$42,577	$162	70%	1	1	5	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (49)
Punalu'u Beach Front Paradise	$54,230	$165	88%	1	1	30	$135	✅	❌	❌	Y / Y	⭐️ 4.4 (13)
Pheapie Beach Retreat, Beachfront W/ AC	$89,180	$262	93%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Dreamy Beachfront Cottage with Breathtaking Views	$83,057	$226	100%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (230)
Amazing Beachfront Condo w/ AC	$108,135	$311	95%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (37)
Good Beach Vibes!	$57,386	$200	74%	1	1	30	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Beachfront Condo with Amazing Views and AC!	$86,644	$249	86%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Beach Access Condo-Gigi’s Place	$69,447	$196	89%	1	1	1	$150	✅	❌	❌	N / Y	⭐️ 4.7 (128)
30 day Minimum - Luxury Beachfront Condo	$65,976	$197	77%	1	1	30	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
It's Always Summer on the Beach!	$59,585	$185	88%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (183)

Return Metrics

43.81% 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)	$34,615	$69,231	$103,846	$138,462	$173,078	$346,156	$1,038,468
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$369,365	$414,023	$458,983	$504,252	$549,842	$782,929	$1,827,329

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.81%

Cap Rate

17.39%

Return on Investment

60.2%

53-549 Kamehameha Hwy 505 Hauula, HI, 96717

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,559/mo

This property is for sale!

Contact Agent

231

Airbnb Investor Score

$34,615

Annual Profit

17.4%

Cap Rate

43.8%

Cash on Cash

$80,712

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $254/night at 87% occupancy ($80,711.61). Airbtics projects $223/night at 85% occupancy ($69,232).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$73,193

Avg annual revenue

85%

Avg occupancy rate

$223

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

$65k

$95k

$125k

$34,616

Profit

Revenue

$80,712

Operating Expenses

$24,173

Operating Income

$56,539

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$34,616

$79,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$4,250

Closing Costs

$9,750

Total

$79,000

DSCR Ratio

Strong

2.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.81%

Cap Rate

17.39%

Return on Investment

60.2%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$35,712

Your adjusted annual income

$150,000 - $35,712 = $114,288

Taxes on $114,288 (30%)

$34,287

Your old tax bill

$45,000

Your new tax bill

$34,287

Estimated tax savings

$10,713

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: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -