Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis , , ,

4 bed • 3 bath • 12 guests • $3,528,800

BNB

Calc

Annual Revenue

$250,302

Profit (Cash Flow)

-$33,959

Cap Rate

5.8%

Annual Revenue

$250,302

AirDNA projects $950/night at 65% occupancy ($225,538). Airbtics projects $636/night at 69% occupancy ($160,283). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, $890 rate per night.

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

Percentiles25%50%75%90%
Revenue$63,363$120,151$253,719$394,903
Occupancy59%67%77%92%
Nightly Rate$291$486$890$1,162

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
$301,804
$868
95%
441$0✅❌❌Y / Y⭐️ 4.4 (11)
$331,095
$1,483
61%
4430$500✅✅❌Y / Y⭐️ 4.8 (82)
$244,072
$1,189
56%
4530$350❌✅❌Y / Y⭐️ 4.8 (86)
$279,166
$1,017
75%
4530$850✅✅❌Y / Y⭐️ 5 (2)
$137,982
$405
90%
421$350✅❌❌Y / N⭐️ 4.4 (15)
$285,590
$867
90%
421$0❌❌✅Y / Y⭐️ 0 (0)
$249,246
$1,362
50%
4330$569✅✅✅Y / Y⭐️ 4.8 (47)
$65,614
$280
62%
435$450❌❌❌Y / Y⭐️ 4.8 (17)
$67,050
$229
80%
4330$420❌❌❌Y / Y⭐️ 4.8 (7)
$135,054
$410
90%
4330$880❌❌❌Y / Y⭐️ 5 (3)
$231,695
$837
75%
4630$450✅✅❌Y / Y⭐️ 4.5 (9)
$150,763
$542
76%
4430$707✅✅❌Y / Y⭐️ 4.9 (36)
$214,323
$874
67%
4429$700✅✅❌Y / Y⭐️ 5 (3)
$183,937
$698
72%
4430$1,045✅❌❌Y / Y⭐️ 5 (4)
$80,121
$277
75%
431$450❌❌❌Y / Y⭐️ 5 (3)
$142,372
$940
41%
4230$550✅❌❌Y / Y⭐️ 4.7 (18)
$260,079
$691
99%
451$790✅❌❌Y / Y⭐️ 5 (2)
$59,907
$264
62%
4230$843❌✅❌Y / Y⭐️ 4.8 (5)
$103,992
$451
63%
4330$569✅✅✅Y / Y⭐️ 4.9 (35)
$142,025
$418
92%
4330$600✅❌❌Y / Y⭐️ 5 (7)
$85,879
$419
56%
4430$550❌❌❌Y / Y⭐️ 5 (44)
$50,604
$223
62%
4329$480❌❌❌Y / Y⭐️ 5 (6)
$95,014
$295
88%
4330$450❌❌❌Y / Y⭐️ 5 (20)
$52,294
$304
47%
4330$500✅❌❌Y / Y⭐️ 5 (18)
$53,802
$245
60%
4230$599❌❌❌Y / Y⭐️ 5 (2)
$255,102
$1,025
68%
451$895✅❌❌Y / Y⭐️ 5 (2)
$246,246
$1,160
58%
441$0❌❌❌Y / Y⭐️ 0 (0)
$68,186
$270
69%
4230$275❌❌✅Y / Y⭐️ 5 (2)
$190,503
$1,041
50%
4330$550✅❌❌Y / Y⭐️ 5 (8)
$250,490
$1,160
59%
441$0❌❌❌Y / Y⭐️ 0 (0)
$53,265
$231
63%
4329$350✅❌❌Y / Y⭐️ 4.8 (19)
$92,934
$276
92%
4430$600❌❌✅Y / Y⭐️ 5 (12)
$132,455
$470
77%
451$0✅✅❌Y / Y⭐️ 0 (0)
$119,328
$429
76%
4430$895❌❌❌Y / Y⭐️ 4.5 (2)
$102,222
$399
70%
4329$500❌❌❌Y / Y⭐️ 4.9 (29)
$143,699
$586
67%
4430$0✅❌❌Y / Y⭐️ 0 (1)
$130,507
$566
63%
4230$350❌❌✅Y / Y⭐️ 4.7 (15)
$55,910
$268
57%
421$0❌✅❌Y / Y⭐️ 0 (0)
$180,058
$502
98%
421$0✅❌✅Y / Y⭐️ 0 (0)

Return Metrics

-4.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$33,959-$67,918-$101,877-$135,836-$169,796-$339,592-$1,018,777
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,823,040$2,823,040$2,823,040$2,823,040$2,823,040$2,823,040$2,823,040
Down Payment$705,760$705,760$705,760$705,760$705,760$705,760$705,760
Property Appreciation$105,864$214,903$327,215$442,895$562,046$1,213,612$5,036,523
Total Return$3,600,704$3,675,785$3,754,137$3,835,858$3,921,050$4,402,819$7,546,546

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.12%

Cap Rate

5.78%

Return on Investment

12.95%

property-location

4 bed • 3 bath • 12 guests

Est. $16,926/mo

Agent

Inquire about this property

Contact Agent

$3,528,800

Zestimate

-2

Airbnb Investor Score

-$33,959

Annual Profit

5.8%

Cap Rate

-4.1%

Cash on Cash

$250,302

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $950/night at 65% occupancy.Projected nightly rate is $636/night at 69% occupancy.

Top 26% 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.

$152,911

Avg annual revenue

69%

Avg occupancy rate

$636

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

$50k

$140k

$235k

$330k

Sign up to see the data on 40 all comparables

-$33,959

Profit

Revenue

$250,302

Operating Expenses

$46,219

Operating Income

$204,082

Mortgage & Taxes

$238,042

Profit (Cash Flow)

-$33,959

$822,374

Cash Investment

Down Payment

$705,760

Renos & Furnishing

$10,750

Closing Costs

$105,864

Total

$822,374

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.12%

Cap Rate

5.78%

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

$167,480

Deductible property tax

$34,935

Your total deduction

$385,035

Your adjusted annual income

$150,000 - $385,035 = -$235,035

Taxes on -$235,035 (30%)

-$70,510

Your old tax bill

$45,000

Your new tax bill

-$70,510

Estimated tax savings

$115,510

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:

1988

Size:

2,890 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 2,890 sqft
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Coastline, Garden
  • Parking: Garage
  • Amenities: -
  • Price per square foot: $1,221

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1310400730000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $3,170,700
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $3,528,800

Schools

  • Elementary School: Kahala Elementary School with 5/10 star rating
  • Middle School: Kaimuki Middle School with 9/10 star rating
  • High School: Kalani High School with 9/10 star rating