57-101 Kuilima Dr APT 188A Kahuku, HI, 96731
1 bed • 1 bath • 3 guests
Est. $5,516/mo

Inquire about this property
Contact Agent
$1,042,800
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%
STR Tax Calculator (USA)
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