BNBCalc Short Term Rental Investment Analysis 637 Kanaha St, Kailua, HI, 96734

4 bed • 2 bath • 12 guests • $1,800,000

BNB

Calc

Annual Revenue

$171,986

Profit (Cash Flow)

$43,875

Cap Rate

7.6%

Annual Revenue

$171,986

AirDNA projects $216/night at 69% occupancy ($54,435). Airbtics projects $683/night at 54% occupancy ($134,709). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $654 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,468	$125,623	$214,407	$354,734
Occupancy	40%	53%	72%	80%
Nightly Rate	$424	$644	$809	$1,205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Zen Home Near Kailua Beach. Ask For Short Stays	$268,352	$940	78%	4	4	30	$550	✅	❌	❌	Y / Y	⭐️ 5 (43)
Pool/Spa 🏝 Home with Amazing Views! 🌺	$286,476	$1,223	64%	4	3	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)
Kakela Kai, beachfront with central A/C, Kailua	$72,533	$734	27%	4	3	30	$775	❌	❌	❌	Y / Y	⭐️ 5 (6)
Large Home With Pool Just Steps to Kailua Beach	$171,263	$641	73%	4	4	1	$901	✅	❌	❌	Y / Y	⭐️ 0 (0)
Welcome to Paradise on the Hill.	$55,734	$282	54%	4	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
Brand New Luxury Home - walk/bike to Beach & Town	$58,825	$287	56%	4	2	29	$500	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lanikai Oceanside 4 BD: Amazing Views,Yard & AC	$118,254	$718	45%	4	3	30	$1,045	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ocean View Oasis	$107,948	$365	80%	4	2	29	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
4BR ocean view home with a furnished patio	$67,841	$331	56%	4	2.5	31	$359	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautifully remodeled 4bd/3bath home in Kailua.	$120,378	$506	65%	4	3	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Kai Hale - Cozy Lanikai Beachfront Cottage	$352,239	$1,203	80%	4	3	30	$795	❌	❌	❌	Y / N	⭐️ 5 (28)
Kailua Beach Hideaway	$142,740	$780	50%	4	4	30	$700	✅	❌	❌	Y / Y	⭐️ 0 (1)
Tropical Oceanfront Paradise	$184,310	$654	77%	4	3	30	$400	✅	✅	❌	Y / Y	⭐️ 5 (29)
Stunning 4-BR Villa Near Kailua Beach	$147,820	$878	46%	4	1.5	29	$600	✅	❌	❌	Y / Y	⭐️ 0 (0)
Kailua Majesty 4Bed/2.5Bath w/ Stunning Views	$65,470	$344	52%	4	2.5	30	$599	❌	❌	✅	Y / Y	⭐️ 5 (7)
Kailua Majesty 4Bed/2.5Bath w/ Stunning Views	$98,491	$390	69%	4	2.5	30	$599	❌	❌	✅	Y / Y	⭐️ 0 (1)
Hawaii Living, Steps to the Beach, Pool, Sleeps 12	$154,234	$517	79%	4	3	1	$610	✅	❌	❌	Y / Y	⭐️ 0 (0)
Tranquil Beach Home on Private Lane w/ Pool	$108,930	$647	46%	4	2	29	$600	✅	❌	❌	Y / Y	⭐️ 5 (15)
Hoʻonānea I Loko Kailua	$125,436	$408	84%	4	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
@ Marbella Lane - Sunshine Seascape \| Ocean View	$106,961	$562	52%	4	3	31	$400	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Tranquil oasis with super ocean views!	$42,177	$268	43%	4	2.5	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
Omao - Kailua, Oahu	$77,177	$1,318	16%	4	2	30	$800	❌	❌	❌	Y / Y	⭐️ 5 (1)
Lux Kailua Home w/Pool Oasis & A/C, Near Beaches	$256,200	$700	100%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Villa Frangipani, Kailua Beach	$128,154	$574	61%	4	4	29	$500	✅	❌	❌	Y / Y	⭐️ 5 (38)
Lanikai-4/5 w/Pool-Sauna-Tennis-AC/steps to beach	$115,201	$732	43%	4	5	30	$500	✅	❌	✅	Y / N	⭐️ 0 (0)
Stylish, private home - Steps to Kailua Beach!	$247,095	$1,164	58%	4	4	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Lanikai Ola Nani: Luxe Oasis w/Garden Views	$119,846	$555	59%	4	4	30	$695	❌	❌	❌	Y / Y	⭐️ 0 (1)
Endless Summer	$90,768	$800	31%	4	3	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Kailua View	$58,998	$520	31%	4	4	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Kailua Beachview 4 bedrooms house	$36,072	$365	27%	4	3	90	$500	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming 4BD w Pool by Kailua Beach	$203,963	$774	72%	4	4	4	$400	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Exquisite Waterfront Home with Stunning Views	$144,080	$486	81%	4	3	29	$500	❌	❌	❌	Y / Y	⭐️ 0 (0)
BeautifulHome mins drive from famous Lanikaibeach	$115,731	$837	32%	4	2	30	$395	❌	❌	✅	Y / Y	⭐️ 5 (1)
Lanikai Villa Resort: Pool, Views & Walk to Beach!	$263,017	$1,529	47%	4	4.5	29	$850	✅	✅	❌	Y / Y	⭐️ 0 (1)
Spring Break Beach Front Retreat	$186,660	$1,500	34%	4	4	14	$600	❌	❌	❌	Y / Y	⭐️ 4.7 (0)
Beautiful Kailua home with ocean views	$47,580	$225	30%	4	4	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (2)
Kailua/Lanikai Hillside Retreat	$73,969	$430	47%	4	3	30	$630	❌	❌	❌	Y / Y	⭐️ 0 (1)
Paradise in Kailua, Oahu, HI	$59,669	$685	22%	4	3	30	$395	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Pauahilani Palace	$55,998	$1,020	15%	4	3	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Beach Front Paradise Awaits!	$141,263	$465	83%	4	4	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

10.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$43,874	$87,749	$131,624	$175,498	$219,373	$438,746	$1,316,240
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$34,372	$69,719	$106,068	$143,448	$181,889	$391,078	$1,440,000
Down Payment	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Property Appreciation	$54,000	$109,620	$166,908	$225,915	$286,693	$619,049	$2,569,072
Total Return	$492,612	$627,818	$765,696	$906,324	$1,049,782	$1,812,527	$5,696,270

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.42%

Cap Rate

7.55%

Return on Investment

31.23%

637 Kanaha St Kailua, Hawaii, 96734

4 bed • 2 bath • 12 guests

Purchase Price

Est. $8,634/mo

Inquire about this property

Contact Agent

$2,261,800

Zestimate

Airbnb Investor Score

$43,874

Annual Profit

7.6%

Cap Rate

10.4%

Cash on Cash

$171,986

Annual Revenue

BNBCalc predicts this property will get $683 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$131,946

Avg annual revenue

54%

Avg occupancy rate

$683

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

$35k

$140k

$240k

$355k

$43,875

Profit

Revenue

$171,986

Operating Expenses

$36,038

Operating Income

$135,948

Mortgage & Taxes

$92,073

Profit (Cash Flow)

$43,875

$370,500

Cash Investment

Down Payment

$360,000

Renos & Furnishing

$10,500

Total

$370,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.42%

Cap Rate

7.55%

Return on Investment

31.23%

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

$39,439

Deductible property tax

$17,820

Your total deduction

$119,255

Your adjusted annual income

$150,000 - $119,255 = $30,745

Taxes on $30,745 (30%)

$9,223

Your old tax bill

$45,000

Your new tax bill

$9,223

Estimated tax savings

$35,777

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:

8,376 sqft

Year built:

1954

Size:

2,316 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,376 sqft

Building area: 2,316 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Garage - Detached

Amenities: Dryer, Washer

Price per square foot: $976

Lot Info

Zoning: -

Land Use: -

Parcel Number: 430230710000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $2,016,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $2,261,800

Schools

High School: Kalaheo High School with 6/10 star rating