BNBCalc Short Term Rental Investment Analysis 57-101 Kuilima Dr

1 bed • 1 bath • 6 guests • $1,200,000

BNB

Calc

Annual Revenue

$104,606

Profit (Cash Flow)

-$3,621

Cap Rate

6.4%

Annual Revenue

$104,606

AirDNA projects $358/night at 70% occupancy ($91,530). Airbtics projects $308/night at 86% occupancy ($96,745). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 80% occupancy rate, $358 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$79,357	$103,421	$125,195	$142,774
Occupancy	77%	90%	95%	99%
Nightly Rate	$276	$306	$350	$381

Seasonality (Profit by Month)

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	$58,260	$161	93%	1	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (381)
Turtle Bay Condo Sleeps Four - North Shore, Oahu	$124,856	$339	100%	1	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (248)
Beach Cozy North Shore Turtle Bay Condo	$105,457	$298	94%	1	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (57)
Newly Remodeled 1 bedroom, 2 bath, sleeps 4	$102,666	$306	91%	1	2	4	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (41)
Elegant Turtle Bay Condo- 1Bed/2Bath	$90,558	$280	87%	1	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
NEWLY RENOVATED (2021) Turtle Bay Haven!	$81,240	$215	100%	1	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (245)
The Sunrise Hale at Turtle Bay - 1bedroom/2bath	$106,556	$306	93%	1	2	1	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (205)
Relaxing Haven North Shore Oahu - Kahuku	$85,328	$289	77%	1	2	2	$176	✅	✅	❌	Y / Y	⭐️ 4.9 (44)
RusticLuxe — Go Fully Custom at Turtle Bay	$130,125	$350	99%	1	2	1	$174	✅	❌	❌	Y / Y	⭐️ 4.9 (440)
Modern & clean condo at Turtle Bay	$136,579	$372	98%	1	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (259)
Turtle Bay Gardenia	$119,027	$372	82%	1	2	1	$331	✅	❌	❌	Y / Y	⭐️ 4.3 (6)
1br Condo Walk to Beach-Turtle Bay Heliconia	$96,201	$328	78%	1	2	1	$281	✅	❌	❌	Y / Y	⭐️ 5 (9)
Beautiful Remodeled Condo, 1 bedroom, sleeps 4	$102,215	$305	91%	1	2	4	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (87)
Pristine Location near beach	$121,641	$330	98%	1	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (136)
Turtle Bay Sea Breeze Condo	$88,775	$326	71%	1	2	1	$331	✅	❌	❌	Y / Y	⭐️ 4 (11)
Hot Deal! Ilima West Kuilima Estates #18 by Gather	$85,423	$245	89%	1	2	2	$425	✅	❌	❌	Y / Y	⭐️ 5 (6)
Turtle Bay Hale Mokulani	$84,203	$314	70%	1	2	1	$281	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Turtle Bay Hale Lani	$118,293	$438	71%	1	2	1	$331	✅	❌	❌	Y / Y	⭐️ 0 (0)
Honu Hideaway ~ Gold Coast Comfort	$63,783	$232	71%	1	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (46)
Kuilima remodeled ! Sleeps 5	$102,930	$360	77%	1	2	3	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (129)
Hale Kauka ~ House of the Artist	$58,123	$227	67%	1	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (42)
Kuilima Estates East #164: Golf View AC + Com Pool	$80,311	$228	86%	1	2	2	$337	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Tropical Turtle Bay Bungalow W/ Parking	$133,775	$380	95%	1	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Renovated Condo - Turtle Bay Aloha Nui Loa	$96,420	$430	58%	1	2	1	$331	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Turtle Bay Northshore Haven	$120,330	$393	82%	1	2	1	$331	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Stylish Spacious North Shore Loft near Turtle Bay	$90,657	$300	80%	1	2	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (79)
Beautiful Turtle Bay Condo - Two Full Bathrooms	$121,151	$343	95%	1	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (17)
Hale Aina ~ Home of the Land	$74,589	$298	66%	1	2	1	$325	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
♥ North Shore Paradise at Turtle Bay ♥	$106,750	$390	73%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (171)
Turtle Bay Condo- Kuilima Estates	$108,618	$307	96%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (123)
Lovely Stay in Turtle Bay	$94,509	$254	99%	1	1	1	$225	✅	❌	❌	Y / N	⭐️ 4.9 (119)
North Shore Oahu Getaway at Turtle Bay Resort	$105,912	$282	100%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (368)
Hot Deal! Turtle Bay Kuilima Estates West #104	$96,146	$266	93%	1	1	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (34)
Luxe Loft at Turtle Bay	$128,006	$376	91%	1	1	1	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (347)
Modern & Contemporary North Shore Oahu Condo	$126,754	$349	98%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (239)
Hawaiian Paradise Turtle Bay,free parking Wifi&A/C	$97,214	$321	79%	1	1	1	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (167)
Hale O Hoa- Paradise at Turtle Bay	$63,317	$206	80%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (354)
Hale Soleil	$118,754	$350	92%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (77)
Serenity at Turtle Bay	$102,292	$295	92%	1	1	1	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (186)
Hawaiian Plantation Style Loft	$66,392	$197	90%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (303)

Return Metrics

-1.29% 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)	-$3,621	-$7,242	-$10,863	-$14,484	-$18,105	-$36,211	-$108,633
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$960,000	$960,000	$960,000	$960,000	$960,000	$960,000	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$1,232,378	$1,265,837	$1,300,409	$1,336,126	$1,373,023	$1,576,488	$2,804,081

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.29%

Cap Rate

6.44%

Return on Investment

15.76%

57-101 Kuilima Dr Apartment 188a Kahuku, Hawaii, 96731

1 bed • 1 bath • 6 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$1,395,000

Zestimate

$104,606

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $358/night at 70% occupancy ($91,530.14). Airbtics projects $308/night at 86% occupancy ($96,745).

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$99,853

Avg annual revenue

86%

Avg occupancy rate

$308

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

$85k

$110k

$140k

-$3,621

Profit

Revenue

$104,606

Operating Expenses

$27,279

Operating Income

$77,327

Mortgage & Taxes

$80,948

Profit (Cash Flow)

-$3,621

$280,250

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$4,250

Closing Costs

$36,000

Total

$280,250

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.29%

Cap Rate

6.44%

Return on Investment

15.76%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$301,827

Your adjusted annual income

$150,000 - $301,827 = -$151,827

Taxes on -$151,827 (30%)

-$45,548

Your old tax bill

$45,000

Your new tax bill

-$45,548

Estimated tax savings

$90,548

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:

1,072 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
57-101 Kuilima Dr	2	2	1,072	-	1973	$0	-
57-101 Kuilima Dr	2	2	1,072	-	1973	$1,721,105	-
57-101 Kuilima Dr	2	2	1,072	-	1973	$0	-
57-101 Kuilima Dr	3	2	1,394	-	1973	$0	-
57-101 Kuilima Dr	1	1	658	-	1973	$975,000	-
57-101 Kuilima Dr	1	1	658	-	1973	$0	-
57-101 Kuilima Dr	1	1	658	-	1973	$838,000	-
57-101 Kuilima Dr	2	2	1,072	-	1973	$0	-
57-101 Kuilima Dr	2	2	1,072	-	1973	$0	-
57-101 Kuilima Dr	1	1	658	-	1973	$0	-

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: 1

Lot size: -

Building area: 1,072 sqft

Garage: No

Heating:

Pool: Yes

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: A-1 APARTMENT

Land Use: Condominium

Parcel Number: 1-5-7-001-029-0119

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $1,577,600

County Est. Land Value: $306,700

Assessed Land Value: $306,700

County Est. Structure Value: $1,270,900

Market Estimate: -