BNBCalc Short Term Rental Rental Arbitrage Analysis 55 S Kukui St d 1002, Honolulu, HI, 96813

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$153,782

Profit (Cash Flow)

$79,791

Cash on Cash Return

927.8%

Annual Revenue

$153,782

AirDNA projects $410/night at 79% occupancy ($118,302). Airbtics projects $554/night at 76% occupancy ($153,782). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $554 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$87,773	$151,594	$234,344	$285,605
Occupancy	59%	79%	96%	99%
Nightly Rate	$403	$518	$658	$776

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2BR+Den Downtown w/ Ocean Views + Free Parking	$72,781	$205	96%	3	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (99)
2BR+Den Downtown w/ Ocean Views and Free Parking	$94,761	$260	98%	3	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (213)
2BR+DEN Downtown Honolulu Ocean View Free Parking	$89,556	$245	99%	3	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (69)
Downtown Luxury Penthouse, in Unit W/D, Parking	$132,144	$415	87%	3	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (22)
Island Haven Spacious 3 Bedroom Apartment!	$61,935	$301	55%	3	1	9	$245	✅	✅	❌	Y / Y	⭐️ 4.5 (35)
Townhome condo in Downtown/Free Pkg/W/D	$255,124	$766	91%	3	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (24)
3 Waikiki Studios-Pool-Great for Friends/Families	$109,178	$400	74%	3	3	1	$140	✅	✅	❌	N / Y	⭐️ 4.5 (11)
Elegant Waikiki Apt 3b+2b, maximum 10,Free parking	$121,332	$328	100%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Waikiki Apt 3b+2b, maximum 11, 2 Free parking spot	$150,155	$405	100%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 5 (23)
Panoramic Ocean Views....Penthouse (PH601)	$178,724	$512	95%	3	2.5	3	$350	✅	✅	✅	Y / Y	⭐️ 4.5 (70)
Modern 3BR Luxury Suite in Waikiki w/ Full Kitchen	$159,773	$685	63%	3	1	1	$364	✅	❌	❌	Y / Y	⭐️ 5 (116)
Rare find, actual 3 bdrm/2 bath with Ocean View	$155,978	$708	60%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (46)
Rare find, actual 3 bedrooms/2 bath Ocean View	$166,742	$771	59%	3	3	6	$250	✅	❌	❌	Y / Y	⭐️ 5 (37)
Waikiki Vacation Suitable for 12 people	$79,305	$418	50%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 4 (15)
Waikiki Triple Condo : 3 Condos in Prime Location	$108,169	$516	56%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 4.5 (15)
Deluxe, Hawaiian-Themed Penthouse!	$135,218	$465	74%	3	2	2	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (103)
Ocean-Diamond Head Views PH Condo at Ilikai Hotel	$274,055	$767	96%	3	2	1	$275	✅	❌	❌	Y / Y	⭐️ 4.5 (26)
Panoramic Waikiki Penthouse	$187,040	$530	96%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
3 bedroom Zen Hawaiian Plantation Home	$177,766	$1,212	40%	3	3.5	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (7)
Welcoming Waikiki Legal Apt 3b+2b, 1 Free parking	$133,193	$362	100%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
3 Awesome Studios~up to 12 guests~free parking	$228,625	$718	87%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Sunny Beach Vacation - 9 guest	$116,674	$418	74%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 4 (3)
3 Waikiki studios - Perfect for 12 guest	$125,996	$446	75%	3	3	1	$445	✅	✅	❌	N / Y	⭐️ 4.5 (19)
Luxury 3BRD(4beds)+2BTH+Partial Ocean View+Parking	$208,514	$565	99%	3	2	1	$340	❌	❌	❌	Y / Y	⭐️ 5 (59)
3 Comfortable Units! Pool, Near Kapiolani Park!	$131,189	$618	58%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Great Sunset, 3 Affordable Units w/ Waikiki View!	$131,291	$608	59%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (1)
0.1 mile to Beach 2B+Den/2B/6 Beds/Parking /condo	$217,273	$612	97%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (102)
3 Bedroom(5beds)+2 Bath+Partial Ocean View+Parking	$177,783	$532	90%	3	2	1	$290	❌	❌	❌	Y / Y	⭐️ 5 (130)
Family Getaway! 3 Spacious Units, Pet-friendly!	$127,193	$1,086	32%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (1)
3B/3B Ocean View Condominium w/ Free Parking Stall	$69,880	$313	61%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (100)
Waikiki Resort District - Penthouse!	$140,531	$388	98%	3	2	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (71)
Ocean-City Panoramic PH Condo at the Royal Garden	$188,071	$649	78%	3	3	1	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (54)
Triple Charm - Studios w/pool in Waikiki	$166,833	$548	80%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.2 (11)
Penthouse - Waikiki's Resort District!	$217,615	$635	91%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
The Mauna Manor of Waikiki - 1,700 sqft	$150,370	$520	77%	3	2	4	$350	✅	❌	❌	Y / Y	⭐️ 5 (44)
3 Units, Oceanview 2 Dbl Beds, Waikiki Beachcomber	$68,222	$1,165	16%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
2 free parking! private house quiet neighborhood!	$87,250	$415	57%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4 (7)
Million dollar OCEAN view 3B2B penthouse 43rd FL	$176,097	$486	99%	3	2	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (31)
Waikiki Resort District - Penthouse!	$136,950	$380	95%	3	2	2	$350	✅	❌	❌	Y / N	⭐️ 4.5 (97)
The Penthouse modern luxury in Waikiki	$117,760	$825	39%	3	2.5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

927.79% 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)	$79,790	$159,581	$239,371	$319,162	$398,953	$797,906	$2,393,718
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	$79,790	$159,581	$239,371	$319,162	$398,953	$797,906	$2,393,718

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

927.79%

Payback Period Days

Return on Investment

927.79%

55 S Kukui St Honolulu, Hawaii, 96813

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$153,782

Annual Revenue

BNBCalc predicts this property will get $554 per night with 76% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$145,676

Avg annual revenue

76%

Avg occupancy rate

$554

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

$60k

$130k

$200k

$275k

$79,791

Profit

Revenue

$153,782

Operating Expenses

$31,992

Operating Income

$121,791

Net Effective Rent

$42,000

Profit (Cash Flow)

$79,791

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

927.79%

Payback Period Days