68-1745 Waikoloa Rd Waikoloa Village, Hawaii, 96738
2 bed • 2 bath • 6 guests
Est. $NaN/mo
$587,100
Zestimate
148
Airbnb Investor Score
$37,913
Annual Profit
13.2%
Cap Rate
26.8%
Cash on Cash
$104,825
Annual Revenue
BNBCalc predicts this property will get $236 per night with 67% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 13% 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.
$58,520
Avg rev
67%
Avg occ
$236
Avg rate
🏊♂️ Pool
🛁 Hot tub
🐶 Pets
Any type
House
Apartment
4.8+ stars
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.78%
Cap Rate
13.2%