BNBCalc Short Term Rental Investment Analysis 53-841 Kamehameha Hwy, Hauula, HI 96717

3 bed • 3 bath • 9 guests • $5,900,000

BNB

Calc

Annual Revenue

$155,039

Profit (Cash Flow)

-$276,792

Cap Rate

2.1%

Annual Revenue

$155,039

AirDNA projects $758/night at 56% occupancy ($155,038). Airbtics projects $478/night at 66% occupancy ($115,227). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $758 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$68,447	$128,148	$171,084	$191,308
Occupancy	44%	71%	89%	93%
Nightly Rate	$421	$490	$519	$549

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sacred Falls Adorable Cottage 30 Day Minimum	$94,193	$341	70%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Peaceful oceanfront getaway	$170,954	$481	95%	3	1	30	$250	❌	❌	❌	Y / N	⭐️ 5 (8)
Island Oceanfront Getaway	$178,988	$543	89%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Secluded Ocean front getaway	$168,267	$504	90%	3	1	30	$250	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Hawaiian Oceanfront Oasis	$179,064	$524	93%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Hauula Getaway -Short walk to beautiful beach!	$56,400	$401	38%	3	2	30	$350	❌	❌	❌	Y / Y	⭐️ 5 (8)
Hawaiian Beachfront House	$128,598	$488	72%	3	2	30	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Ranch House Sleeps 8+	$100,679	$492	51%	3	3	30	$400	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
Tropical Hauula Hideaway w/ ocean & mountain views	$61,796	$402	42%	3	2	30	$350	❌	❌	❌	Y / N	⭐️ 5 (7)

Return Metrics

-20.26% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$276,791	-$553,583	-$830,375	-$1,107,166	-$1,383,958	-$2,767,916	-$8,303,750
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,720,000	$4,720,000	$4,720,000	$4,720,000	$4,720,000	$4,720,000	$4,720,000
Down Payment	$1,180,000	$1,180,000	$1,180,000	$1,180,000	$1,180,000	$1,180,000	$1,180,000
Property Appreciation	$177,000	$359,310	$547,089	$740,501	$939,717	$2,029,106	$8,420,848
Total Return	$5,800,208	$5,705,726	$5,616,714	$5,533,335	$5,455,758	$5,161,189	$6,017,098

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.26%

Cap Rate

2.05%

Return on Investment

-3.06%

53-841 Kamehameha Hwy Hauula, HI, 96717

3 bed • 3 bath • 9 guests

Purchase Price

Est. $28,299/mo

This property is for sale!

Contact Agent

-79

Airbnb Investor Score

-$276,791

Annual Profit

2.1%

Cap Rate

-20.3%

Cash on Cash

$155,039

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $758/night at 56% occupancy ($155,038.77). Airbtics projects $478/night at 66% occupancy ($115,227).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$120,466

Avg annual revenue

66%

Avg occupancy rate

$478

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

$55k

$95k

$135k

$180k

-$276,792

Profit

Revenue

$155,039

Operating Expenses

$33,835

Operating Income

$121,204

Mortgage & Taxes

$397,995

Profit (Cash Flow)

-$276,792

$1,365,750

Cash Investment

Down Payment

$1,180,000

Renos & Furnishing

$8,750

Closing Costs

$177,000

Total

$1,365,750

DSCR Ratio

Weak

0.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.26%

Cap Rate

2.05%

Return on Investment

-3.06%

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

$280,020

Deductible property tax

$58,410

Your total deduction

$1,532,980

Your adjusted annual income

$150,000 - $1,532,980 = -$1,382,980

Taxes on -$1,382,980 (30%)

-$414,894

Your old tax bill

$45,000

Your new tax bill

-$414,894

Estimated tax savings

$459,894

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -