BNBCalc Short Term Rental Rental Arbitrage Analysis 53-549 Kamehameha Hwy APT 302, Hauula, HI, 96717

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$87,702

Profit (Cash Flow)

$34,301

Cash on Cash Return

788.5%

Annual Revenue

$87,702

AirDNA projects $301/night at 76% occupancy ($83,553). Airbtics projects $219/night at 81% occupancy ($64,790). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 92% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,751	$64,225	$88,683	$107,981
Occupancy	74%	85%	92%	97%
Nightly Rate	$168	$205	$261	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Secluded White Sandy beach just 30 steps away	$99,025	$304	88%	1	1	30	$159	✅	❌	❌	Y / Y	⭐️ 5 (252)
Beachfront Condo on Secluded Beach!	$86,538	$301	78%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (93)
Turtle Cove - Beachfront, Sleeps 6, AC, Wi-Fi	$89,424	$255	95%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (24)
Punaluu Beach Condo	$49,449	$168	80%	1	1	3	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (152)
Condo Steps to Beach with A/C	$92,688	$260	96%	1	1	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (43)
Sandy Beachfront Living!	$52,198	$199	71%	1	1	30	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Sounds of the Sea! Beachfront Condo	$50,799	$172	80%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 4.7 (75)
Hawaii Sunrise Cottage 20% off Spring,Sandy Beach!	$64,455	$193	91%	1	1	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (108)
Hawaiian Hideaway Beachfront!	$28,065	$142	54%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 4.6 (47)
Majestic Waters Beachfront!	$60,281	$270	61%	1	1	30	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Aloha Paradise Beach	$67,929	$232	80%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
On The Beach in Punaluu WATERFRONT	$57,701	$169	93%	1	1	30	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (217)
Tropical Beachfront Escape	$43,042	$210	56%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Tiki Time	$48,312	$176	75%	1	1	30	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (134)
It's Always Summer on the Beach!	$54,442	$175	85%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (183)
Hawaiian sunrise retreat	$86,908	$231	100%	1	1	30	$225	✅	❌	❌	Y / Y	⭐️ 4.6 (38)
HONU HALE Beachfront Condo!	$47,909	$154	85%	1	1	30	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (109)
Sleep to the sound of waves, oceanfront condo	$101,891	$287	97%	1	1	7	$209	✅	❌	❌	Y / Y	⭐️ 4.8 (60)
Amazing Beachfront Condo	$87,144	$273	86%	1	1	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (5)
Private Escape in Oahu	$54,534	$149	100%	1	1	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (86)
Punalu'u Beach Front Paradise	$45,963	$161	78%	1	1	30	$135	✅	❌	❌	Y / Y	⭐️ 4.4 (13)
Good Beach Vibes!	$47,415	$195	66%	1	1	30	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Beachfront Condo w/ Amazing View	$92,489	$267	94%	1	1	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (18)
Hawaiian Beachfront Condo!	$47,024	$176	73%	1	1	30	$200	✅	❌	❌	Y / N	⭐️ 4.8 (11)
The Mermaid Lounge at Pat's @ Punaluu #411!	$88,975	$286	85%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
7B - Pat's at Punalu'u Plumaria Paradise	$45,549	$154	79%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Dreamy Beachfront Cottage with Breathtaking Views	$84,494	$232	99%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (240)
Beautiful Beachfront condo	$85,207	$250	91%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Turtle Haven!	$54,609	$209	71%	1	1	30	$175	✅	❌	❌	Y / N	⭐️ 5 (11)
3M - Pat's at Punalu'u - Pikaki Paradise	$41,642	$182	62%	1	1	5	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Luxury Beachfront Condo w/ AC - 30 day minimum	$93,731	$335	76%	1	1	30	$310	✅	❌	❌	Y / Y	⭐️ 5 (18)
Live like a local in HNL, HI - Pat’s at Punalu’u	$54,741	$159	92%	1	1	30	$170	✅	❌	❌	Y / Y	⭐️ 5 (108)
Pat's at Punaluu - GE/TA 203 430 0928 01	$59,064	$161	99%	1	1	30	$135	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Hawaiian Beachfront with AC!	$52,266	$168	85%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 4.6 (63)
Deluxe Beachfront Condo with a breath taking view	$46,058	$242	52%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (85)
Beautiful Beachside Condo Oahu	$72,093	$202	95%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Luxury Beachfront Condo w/ AC	$111,634	$329	92%	1	1	30	$225	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
New 1BR/1B Secluded Beachfront Oahu Condo	$65,954	$340	53%	1	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Condo on beach with AC	$83,471	$248	91%	1	1	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (31)
Ocean Breeze Punalu'u 1 BR 30 day minimum	$48,608	$160	80%	1	1	30	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (145)

Return Metrics

788.53% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,301	$68,602	$102,903	$137,204	$171,505	$343,010	$1,029,032
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$34,301	$68,602	$102,903	$137,204	$171,505	$343,010	$1,029,032

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

788.53%

Payback Period Days

Return on Investment

788.53%

53-549 Kamehameha Hwy APT 302 Hauula, Hawaii, 96717

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$87,702

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $301/night at 76% occupancy.Projected nightly rate is $219/night at 81% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$66,093

Avg annual revenue

81%

Avg occupancy rate

$219

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

$25k

$55k

$85k

$115k

$34,301

Profit

Revenue

$87,702

Operating Expenses

$23,401

Operating Income

$64,301

Net Effective Rent

$30,000

Profit (Cash Flow)

$34,301

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

788.53%

Payback Period Days