BNBCalc Short Term Rental Rental Arbitrage Analysis 634 N School St, Honolulu, HI, 96817

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$135,184

Profit (Cash Flow)

$81,610

Cash on Cash Return

949.0%

Annual Revenue

$135,184

AirDNA projects $334/night at 61% occupancy ($74,414). Airbtics projects $487/night at 76% occupancy ($135,184). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $487 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$76,117	$126,212	$216,995	$272,981
Occupancy	60%	79%	95%	98%
Nightly Rate	$344	$433	$615	$749

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 and Free Parking	$96,909	$266	98%	3	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (203)
2BR+Den Downtown w/ Ocean Views + Free Parking	$69,115	$195	96%	3	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (89)
2BR+DEN Downtown Honolulu Ocean View Free Parking	$90,640	$248	99%	3	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (56)
3 Waikiki Studios-Pool-Great for Friends/Families	$112,317	$390	78%	3	3	1	$140	✅	✅	❌	N / Y	⭐️ 4.5 (10)
Elegant Waikiki Apt 3b+2b, maximum 10,Free parking	$113,734	$309	100%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
3 bedroom Zen Hawaiian Plantation Home	$237,195	$1,269	51%	3	3.5	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (7)
Panoramic Ocean Views....Penthouse (PH601)	$170,650	$495	94%	3	2.5	3	$350	✅	✅	✅	Y / Y	⭐️ 4.5 (65)
Waikiki Apt 3b+2b, maximum 11, 2 Free parking spot	$143,516	$386	100%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Modern 3BR Luxury Suite in Waikiki w/ Full Kitchen	$159,797	$657	66%	3	1	1	$364	✅	❌	❌	Y / Y	⭐️ 5 (114)
Rare find, actual 3 bdrm/2 bath with Ocean View	$155,098	$704	60%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (42)
Waikiki Triple Condo : 3 Condos in Prime Location	$128,530	$519	66%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 4 (14)
3 Waikiki studios - Perfect for 12 guest	$123,426	$436	74%	3	3	1	$445	✅	✅	❌	N / Y	⭐️ 4.5 (15)
Rare find, actual 3 bedrooms/2 bath Ocean View	$156,091	$747	57%	3	3	6	$250	✅	❌	❌	Y / Y	⭐️ 5 (36)
Waikiki Vacation Suitable for 12 people	$80,407	$398	53%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.5 (13)
Deluxe, Hawaiian-Themed Penthouse!	$119,674	$431	70%	3	2	2	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (100)
Ocean-Diamond Head Views PH Condo at Ilikai Hotel	$273,825	$768	96%	3	2	1	$275	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Island Haven Spacious 3 Bedroom Apartment!	$63,747	$299	57%	3	1	9	$245	✅	✅	❌	Y / Y	⭐️ 4.5 (35)
Welcoming Waikiki Legal Apt 3b+2b, 1 Free parking	$123,659	$335	100%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 5 (22)
Ocean-City Panoramic PH Condo at the Royal Garden	$182,245	$607	81%	3	3	1	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (54)
Panoramic Waikiki Penthouse	$182,232	$511	97%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Sunny Beach Vacation - 9 guest	$120,462	$416	76%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.5 (2)
3 Awesome Studios~up to 12 guests~free parking	$215,889	$678	87%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
3B/3B Ocean View Condominium w/ Free Parking Stall	$79,375	$300	72%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (100)
Townhome condo in Downtown/Free Pkg/W/D	$275,049	$835	90%	3	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
Waikiki Resort District - Penthouse!	$144,349	$399	98%	3	2	2	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Triple Charm - Studios w/pool in Waikiki	$166,833	$548	80%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.2 (11)
Downtown Luxury Penthouse, in Unit W/D, Parking	$120,516	$392	84%	3	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (17)
Cozy Home Near Waikiki/Ala Moana/Convention Center	$37,631	$194	53%	3	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (141)
The Mauna Mansion Waikiki - 1,700 sqft	$145,666	$497	78%	3	2	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (37)
Penthouse - Waikiki's Resort District!	$228,635	$677	90%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
2 free parking! private house quiet neighborhood!	$96,399	$476	55%	3	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4 (6)
Waikiki Resort District - Penthouse!	$128,908	$357	95%	3	2	2	$350	✅	❌	❌	Y / N	⭐️ 4.3 (85)
3 bedrm/2 bathrooms, near shopping center,freeway	$33,159	$151	60%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Spacious Island 3/Bedroom 2/B Home/free parking	$107,187	$347	84%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Beautiful Waikiki 3Br 3Ba Condo!	$167,650	$535	85%	3	3	30	$235	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
2 free parking! private house quiet neighborhood!	$91,620	$408	61%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4 (6)
The Marbled Suite - Waikiki - Ala Moana - McCully	$39,517	$177	61%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
3 beautiful condos rented as one	$229,226	$640	97%	3	3	365	$550	✅	✅	❌	Y / Y	⭐️ 4 (8)
Family Getaway! 3 Spacious Units, Pet-friendly!	$120,607	$1,063	31%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (1)

Return Metrics

948.95% 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)	$81,610	$163,220	$244,830	$326,440	$408,050	$816,101	$2,448,305
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	$81,610	$163,220	$244,830	$326,440	$408,050	$816,101	$2,448,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

948.95%

Payback Period Days

Return on Investment

948.95%

634 N School St Honolulu, Hawaii, 96817

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$135,184

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $334/night at 61% occupancy ($74,414.81). Airbtics projects $487/night at 76% occupancy ($135,184).

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.

$134,305

Avg annual revenue

76%

Avg occupancy rate

$487

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

$30k

$110k

$190k

$275k

$81,610

Profit

Revenue

$135,184

Operating Expenses

$29,574

Operating Income

$105,610

Net Effective Rent

$24,000

Profit (Cash Flow)

$81,610

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

948.95%

Payback Period Days