BNBCalc Short Term Rental Rental Arbitrage Analysis 68-1745 Waikoloa Rd APT C206, Waikoloa Village, HI, 96738

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$73,648

Profit (Cash Flow)

$14,874

Cash on Cash Return

168.1%

Annual Revenue

$73,648

AirDNA projects $334/night at 72% occupancy ($87,833). Airbtics projects $284/night at 71% occupancy ($73,647). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $284 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,274	$72,729	$110,192	$134,267
Occupancy	59%	71%	87%	95%
Nightly Rate	$233	$273	$334	$362

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ka Hale O Malie	$89,007	$291	80%	3	3	3	$290	✅	✅	❌	Y / Y	⭐️ 5 (72)
Ocean Views! #K208 Paniolo Greens at Waikoloa	$50,087	$198	59%	3	3	1	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
bright 3 bed,3 bath, pool, hot tub, tennis, breeze	$89,571	$272	88%	3	3	3	$298	✅	✅	❌	Y / Y	⭐️ 5 (20)
Spacious 3 bed Ocean Views, 2*King, Pool, Hot tub	$80,894	$334	65%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (25)
Upgraded 3 bed w/Ocean View, Pool, Hot tub, 2*King	$103,069	$349	79%	3	3	3	$298	✅	✅	❌	Y / Y	⭐️ 5 (30)
3 bedroom, 3 bath ocean view getaway	$58,849	$235	68%	3	3	5	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Mountain & Golf Course Views! Paniolo Greens C206	$75,143	$245	71%	3	3	3	$448	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wonderful Community Home Close to Famous Beaches	$84,502	$281	78%	3	2	1	$280	✅	❌	❌	Y / N	⭐️ 4.5 (105)
Hale O' Waikoloa- Stunning Cedar Home with Sweepi	$123,245	$453	70%	3	2.5	1	$331	❌	❌	❌	Y / Y	⭐️ 5 (8)
Island Comfort Beautiful Condo - Ocean views - AC	$71,787	$227	86%	3	3	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (78)
Awamoa Hale, Beautiful Home in Waikoloa Village!	$89,946	$259	86%	3	2	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (24)
Secluded, Scenic 3 BDR Condo in Waikoloa Village	$38,462	$110	90%	3	3	1	$489	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
New Listing! Remodeled! Great Views!	$77,062	$275	68%	3	3	4	$325	❌	❌	❌	Y / Y	⭐️ 5 (6)
Updated 3BR Oceanview \| Pool \| Deck	$31,546	$247	31%	3	2	2	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Spacious 3Bed 2Bath Apartment with Lānai	$67,363	$201	88%	3	2	2	$218	❌	❌	❌	Y / Y	⭐️ 5 (399)
Ocean, Sunset, Mountain & Celestial Views	$92,599	$260	96%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (196)
3-Bedroom Home with Ocean Views and Hot Tub	$67,483	$297	60%	3	2	4	$448	✅	✅	❌	Y / Y	⭐️ 5 (4)
Amazing Ocean/Mountain Views - Contemporary Home	$69,246	$376	50%	3	2	3	$330	✅	❌	❌	Y / Y	⭐️ 5 (62)
OceanView 3Bedroom A/C Waikoloa Village house	$82,717	$336	66%	3	2	4	$389	✅	❌	❌	Y / Y	⭐️ 5 (13)
New, King beds, ocean view, EV charger, BBQ	$93,003	$271	90%	3	2	3	$249	✅	❌	❌	Y / Y	⭐️ 5 (9)
Spacious 3BR Oceanview \| Pool \| Golf \| Tennis	$45,953	$211	40%	3	3	2	$433	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
3br/3bath Condo at The Paniolo Greens Waikoloa	$45,414	$166	71%	3	3	2	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (92)
Sweeping Views - Spacious 3 Bds!	$78,178	$356	60%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Cozy 3Bd/2Ba Waikoloa Home	$63,705	$284	60%	3	2	5	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Discounted, private and spacious Home in Waikoloa	$54,260	$175	81%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Puako Condo 403 ~ 3 BR Ocean View ~ Pool ~ Puako	$110,835	$338	87%	3	2	5	$264	✅	❌	❌	Y / Y	⭐️ 0 (0)
Puako Beach Suites - Hale Kamali'i	$106,766	$705	41%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Beautiful Home in Waikoloa Village	$96,117	$253	100%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (17)
Beautiful Spacious Home in Waikoloa Village	$85,644	$300	78%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Puako Condo 109 ~ 3 BR ~ Corner Ground Unit ~ Pool	$82,281	$296	71%	3	2	5	$248	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
68-1752 Kualapa Pl, Waikoloa Village, HI 96738	$78,947	$375	57%	3	2	5	$295	✅	❌	❌	Y / Y	⭐️ 5 (39)
Waikoloa Treehouse 3 bed 2 bath	$130,805	$361	99%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Waikoloa Winter Get-Away	$38,297	$218	48%	3	2	30	$350	✅	❌	❌	Y / Y	⭐️ 0 (1)
Sunrise-Sunset-Snowbirds Invited/Entire 3 BR Home	$46,556	$240	53%	3	2	30	$400	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Big Island 3BD/3B Condo Golfing & Pools Near Beach	$71,771	$265	74%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Rent by the month or longer! 3 Bed 2 Ba + FamilyRm	$55,266	$151	100%	3	2	31	$500	❌	❌	❌	N / Y	⭐️ 5 (6)
House with View in Waikoloa (3/2)	$37,332	$204	50%	3	2	30	$300	✅	❌	❌	Y / Y	⭐️ 5 (26)
Laule'a Ohana Hale	$116,676	$298	95%	3	2	15	$500	✅	❌	❌	Y / Y	⭐️ 5 (71)
Stay a month on the Big Island w epic Sunset view	$96,189	$292	90%	3	2	14	$350	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

168.06% 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)	$14,873	$29,747	$44,620	$59,494	$74,367	$148,735	$446,207
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	$14,873	$29,747	$44,620	$59,494	$74,367	$148,735	$446,207

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

168.06%

Payback Period Days

217

Return on Investment

168.06%

68-1745 Waikoloa Rd Waikoloa Village, Hawaii, 96738

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$73,648

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $334/night at 72% occupancy.Projected nightly rate is $284/night at 71% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$75,346

Avg annual revenue

71%

Avg occupancy rate

$284

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

$65k

$95k

$130k

$14,874

Profit

Revenue

$73,648

Operating Expenses

$21,574

Operating Income

$52,074

Net Effective Rent

$37,200

Profit (Cash Flow)

$14,874

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

168.06%

Payback Period Days

217