BNBCalc Short Term Rental Investment Analysis 69-555 Waikoloa Beach Dr 202, Waikoloa, HI 96738

3 bed • 2 bath • 9 guests • $1,299,000

BNB

Calc

Annual Revenue

$138,018

Profit (Cash Flow)

$18,770

Cap Rate

8.2%

Annual Revenue

$138,018

AirDNA projects $564/night at 67% occupancy ($138,018). Airbtics projects $405/night at 76% occupancy ($112,422). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 67% occupancy rate, $564 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$79,858	$123,982	$155,873	$195,468
Occupancy	66%	85%	91%	93%
Nightly Rate	$323	$383	$445	$549

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hilton Pool Pass for 2024 and Waikoloa Golf	$164,854	$461	92%	3	3	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (32)
Hilton Pool Pass Incl Stylish & Comfy - Sea La Vie	$125,912	$338	95%	3	3	1	$400	✅	✅	❌	Y / Y	⭐️ 4.8 (40)
Colony Villas at Waikoloa Beach Resort #1305	$63,289	$393	44%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 3 (1)
Charming Waikoloa Village Townhome: Swim & Explore	$228,078	$699	87%	3	3	4	$284	✅	✅	❌	Y / Y	⭐️ 4.9 (32)
Waikoloa Colony Villas 805: Expansive 3 Br 2.5 Ba	$82,799	$315	64%	3	3	1	$330	✅	✅	❌	Y / Y	⭐️ 4.3 (19)
Fabulous Waikoloa Beach Resort 3BR Colony Villas	$133,289	$383	92%	3	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (66)
Includes 2 Bicycles and Beach Gear! 1202 Waikoloa	$79,539	$299	68%	3	3	1	$350	✅	✅	❌	Y / Y	⭐️ 4.9 (67)
Hilton Waikoloa Pool Pass for 2024. Waikoloa	$139,691	$427	83%	3	3	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (27)
Fabulous 3BR Mountainview \| Patio \| Pool	$37,594	$276	34%	3	3	3	$355	✅	✅	❌	Y / Y	⭐️ 5 (18)
Hilton Waikoloa Pool Pass in 2024. 505 Waikoloa	$98,158	$277	90%	3	3	1	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Family Oriented 3BR Townhome Near shops/Golf	$104,878	$360	79%	3	3	3	$325	✅	✅	❌	Y / Y	⭐️ 5 (29)
Spacious 3 BR Townhome by Beach	$150,149	$429	95%	3	3	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (26)
Your 3BD Island Paradise Awaits	$112,136	$331	91%	3	3	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (143)
Private townhome close to gorgeous beaches!	$180,430	$553	85%	3	3	10	$475	✅	✅	❌	Y / Y	⭐️ 5 (5)
Colony Villas 105, Spacious, Central AC	$104,622	$543	52%	3	3	1	$482	✅	✅	❌	Y / Y	⭐️ 5 (6)

Return Metrics

6.1% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,769	$37,539	$56,308	$75,078	$93,847	$187,695	$563,086
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,761	$26,310	$40,694	$55,965	$72,179	$169,537	$1,039,200
Down Payment	$259,800	$259,800	$259,800	$259,800	$259,800	$259,800	$259,800
Property Appreciation	$38,970	$79,109	$120,452	$163,035	$206,897	$446,747	$1,854,013
Total Return	$330,301	$402,758	$477,255	$553,879	$632,723	$1,063,780	$3,716,100

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.1%

Cap Rate

8.19%

Return on Investment

22.94%

69-555 Waikoloa Beach Dr 202 Waikoloa, HI, 96738

3 bed • 2 bath • 9 guests

Purchase Price

Est. $6,231/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$18,769

Annual Profit

8.2%

Cap Rate

6.1%

Cash on Cash

$138,018

Annual Revenue

BNBCalc predicts this property will get $405 per night with 76% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$120,361

Avg annual revenue

76%

Avg occupancy rate

$405

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

$100k

$160k

$230k

$18,770

Profit

Revenue

$138,018

Operating Expenses

$31,622

Operating Income

$106,396

Mortgage & Taxes

$87,626

Profit (Cash Flow)

$18,770

$307,270

Cash Investment

Down Payment

$259,800

Renos & Furnishing

$8,500

Closing Costs

$38,970

Total

$307,270

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.1%

Cap Rate

8.19%

Return on Investment

22.94%

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

$61,652

Deductible property tax

$12,860

Your total deduction

$111,093

Your adjusted annual income

$150,000 - $111,093 = $38,907

Taxes on $38,907 (30%)

$11,672

Your old tax bill

$45,000

Your new tax bill

$11,672

Estimated tax savings

$33,328

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:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -