BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 57-101 Kuilima Dr APT 188A, Kahuku, HI, 96731

1 bed • 1 bath • 3 guests • $1,150,000

BNB

Calc

Annual Revenue

$115,709

Profit (Cash Flow)

$75,602

Cap Rate

7.6%

Annual Revenue

$115,709

AirDNA projects $363/night at 72% occupancy ($95,460). Airbtics projects $313/night at 86% occupancy ($98,316). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, $352 rate per night.

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

Percentiles25%50%75%90%
Revenue$81,625$103,441$125,703$147,433
Occupancy78%90%95%99%
Nightly Rate$280$306$352$394

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Turtle Bay Escape-Updated/Closest to Beach

No image available

$60,253
$166
93%
121$150✅❌❌Y / Y⭐️ 4.7 (381)
Turtle Bay Condo Sleeps Four - North Shore, Oahu

No image available

$122,166
$335
99%
122$195✅❌❌Y / Y⭐️ 4.8 (248)
Beach Cozy North Shore Turtle Bay Condo

No image available

$104,171
$298
93%
122$195✅❌❌Y / Y⭐️ 4.9 (57)
Elegant Turtle Bay Condo- 1Bed/2Bath

No image available

$89,134
$282
85%
122$200✅❌❌Y / Y⭐️ 4.7 (14)
NEWLY RENOVATED (2021) Turtle Bay Haven!

No image available

$81,390
$215
100%
121$150✅❌❌Y / Y⭐️ 4.9 (245)
The Sunrise Hale at Turtle Bay - 1bedroom/2bath

No image available

$106,757
$308
93%
121$160✅❌❌Y / Y⭐️ 4.8 (205)
Beautiful Turtle Bay Condo - Two Full Bathrooms

No image available

$120,324
$340
95%
122$175✅❌❌Y / Y⭐️ 5 (17)
Relaxing Haven North Shore Oahu - Kahuku

No image available

$88,411
$284
82%
122$176✅✅❌Y / Y⭐️ 4.9 (44)
Pristine Location near beach

No image available

$117,894
$321
98%
122$250✅❌❌Y / Y⭐️ 4.8 (136)
RusticLuxe — Go Fully Custom at Turtle Bay

No image available

$131,415
$355
99%
121$174✅❌❌Y / Y⭐️ 4.9 (440)
Modern & clean condo at Turtle Bay

No image available

$136,503
$369
99%
121$175✅❌❌Y / Y⭐️ 5 (259)
Newly Remodeled 1 bedroom, 2 bath, sleeps 4

No image available

$97,897
$302
88%
124$125✅❌❌Y / Y⭐️ 4.7 (41)
Kuilima Estates East #164: Golf View AC + Com Pool

No image available

$85,982
$255
83%
122$337✅❌❌Y / Y⭐️ 4.7 (24)
Hot Deal! Ilima West Kuilima Estates #18 by Gather

No image available

$93,630
$256
94%
122$425✅❌❌Y / Y⭐️ 5 (6)
Turtle Bay Sea Breeze Condo

No image available

$89,675
$344
68%
121$331✅❌❌Y / Y⭐️ 4 (11)
Beautiful Remodeled Condo, 1 bedroom, sleeps 4

No image available

$97,777
$302
88%
124$125✅❌❌Y / Y⭐️ 4.8 (87)
Turtle Bay Hale Mokulani

No image available

$81,344
$330
64%
121$281✅❌❌Y / Y⭐️ 4.7 (3)
Turtle Bay Hale Lani

No image available

$109,413
$448
64%
121$331✅❌❌Y / Y⭐️ 0 (0)
Turtle Bay Gardenia

No image available

$127,867
$398
83%
121$331✅❌❌Y / Y⭐️ 4.3 (6)
1br Condo Walk to Beach-Turtle Bay Heliconia

No image available

$102,696
$347
79%
121$281✅❌❌Y / Y⭐️ 5 (9)
Honu Hideaway ~ Gold Coast Comfort

No image available

$65,731
$237
72%
121$200✅❌❌Y / Y⭐️ 4.7 (46)
Kuilima remodeled ! Sleeps 5

No image available

$99,500
$358
75%
123$225✅❌❌Y / Y⭐️ 4.8 (129)
Hale Kauka ~ House of the Artist

No image available

$63,266
$234
71%
122$225✅❌❌Y / Y⭐️ 4.7 (42)
Tropical Turtle Bay Bungalow W/ Parking

No image available

$131,652
$370
96%
122$250✅❌❌Y / Y⭐️ 4.8 (77)
Renovated Condo - Turtle Bay Aloha Nui Loa

No image available

$100,957
$451
58%
121$331✅❌❌Y / Y⭐️ 4.8 (11)
Stylish Spacious North Shore Loft near Turtle Bay

No image available

$92,449
$301
82%
123$195✅❌❌Y / Y⭐️ 4.8 (79)
Turtle Bay Northshore Haven

No image available

$122,820
$415
79%
121$331✅❌❌Y / Y⭐️ 4.7 (10)
Hale Aina ~ Home of the Land

No image available

$79,465
$300
70%
121$325✅❌❌Y / Y⭐️ 4.7 (22)
♥ North Shore Paradise at Turtle Bay ♥

No image available

$110,703
$394
75%
111$150✅❌❌Y / Y⭐️ 5 (171)
Turtle Bay Condo- Kuilima Estates

No image available

$108,065
$305
96%
111$150✅❌❌Y / Y⭐️ 5 (123)
North Shore Oahu Getaway at Turtle Bay Resort

No image available

$109,938
$293
100%
111$150✅❌❌Y / Y⭐️ 4.8 (368)
Lovely Stay in Turtle Bay

No image available

$92,637
$252
98%
111$225✅❌❌Y / N⭐️ 4.9 (119)
Hot Deal! Turtle Bay Kuilima Estates West #104

No image available

$98,960
$276
93%
112$295✅❌❌Y / Y⭐️ 5 (34)
Modern & Contemporary North Shore Oahu Condo

No image available

$128,581
$351
99%
111$175✅❌❌Y / Y⭐️ 5 (239)
Luxe Loft at Turtle Bay

No image available

$131,439
$378
93%
111$185✅❌❌Y / Y⭐️ 4.8 (347)
Hawaiian Paradise Turtle Bay,free parking Wifi&A/C

No image available

$94,589
$321
77%
111$275✅❌❌Y / Y⭐️ 4.8 (167)
Hale O Hoa- Paradise at Turtle Bay

No image available

$64,876
$214
79%
111$150✅❌❌Y / Y⭐️ 4.8 (354)
Hale Soleil

No image available

$123,142
$352
95%
112$150✅❌❌Y / Y⭐️ 5 (77)
N Shore Turtle Bay Kuilima Condo Getaway! Reviews!

No image available

$75,310
$214
95%
113$150✅❌❌Y / Y⭐️ 5 (227)
Serenity at Turtle Bay

No image available

$100,279
$287
93%
111$185✅❌❌Y / Y⭐️ 4.8 (186)

Return Metrics

6.35% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$75,602$151,204$226,806$302,408$378,010$756,020$2,268,062
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$1,150,000$1,150,000$1,150,000$1,150,000$1,150,000$1,150,000$1,150,000
Property Appreciation$34,500$70,035$106,636$144,335$183,165$395,503$1,641,351
Total Return$1,260,102$1,371,239$1,483,442$1,596,743$1,711,175$2,301,524$5,059,414

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.35%

Cap Rate

7.56%

Return on Investment

9.26%

property-location

57-101 Kuilima Dr APT 188A Kahuku, HI, 96731

1 bed • 1 bath • 3 guests

Est. $5,516/mo

Agent

Inquire about this property

Contact Agent

$1,042,800

Zestimate

78

Airbnb Investor Score

$75,602

Annual Profit

7.6%

Cap Rate

6.4%

Cash on Cash

$115,709

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $363/night at 72% occupancy.Projected nightly rate is $313/night at 86% occupancy.

Top 53% of comparables

Top 26% 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.

$100,976

Avg annual revenue

86%

Avg occupancy rate

$313

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

$85k

$110k

$140k

Sign up to see the data on 40 all comparables

$75,602

Profit

Revenue

$115,709

Operating Expenses

$28,722

Operating Income

$86,987

Mortgage & Taxes

$11,385

Profit (Cash Flow)

$75,602

$1,154,250

Cash Investment

Down Payment

$1,150,000

Renos & Furnishing

$4,250

Total

$1,154,250

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.35%

Cap Rate

7.56%

Profit (Cummulative)

$75,602

$0

$4,250

$34,500

$0

Total Gain

$110,102

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

$0

Deductible property tax

$11,385

Your total deduction

$50,523

Your adjusted annual income

$150,000 - $50,523 = $99,477


Taxes on $99,477 (30%)

$29,843

Your old tax bill

$45,000

Your new tax bill

$29,843


Estimated tax savings

$15,157

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:

1973

Size:

658 sqft

Type:

TOWNHOUSE

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: 2
  • Lot size: -
  • Building area: 658 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Other
  • Parking: Assigned, Guest
  • Amenities: -
  • Price per square foot: $1,557

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1570010290188
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: $1,006,800
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,025,000


Schools