BNBCalc Short Term Rental Investment Analysis 69-555 Waikoloa Beach Dr 701, Waikoloa, HI 96738

2 bed • 2 bath • 6 guests • $1,010,000

BNB

Calc

Annual Revenue

$77,534

Profit (Cash Flow)

-$14,357

Cap Rate

5.3%

Annual Revenue

$77,534

AirDNA projects $348/night at 61% occupancy ($77,533). Airbtics projects $259/night at 62% occupancy ($58,650). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $348 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,282	$53,897	$86,348	$126,348
Occupancy	48%	59%	76%	89%
Nightly Rate	$213	$231	$290	$367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2BR luxury golf-front condo with 2 lanais & pools	$30,677	$199	38%	2	3	3	$269	✅	✅	❌	Y / Y	⭐️ 5 (40)
Colony Villas 2404, two-story townhome	$65,187	$231	72%	2	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (4)
Hilton Pool Pass for 2024. 1303 Waikoloa Colony	$62,733	$162	92%	2	3	1	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Colony Villas Waikoloa 904 - Luxury Villa views Go	$48,291	$219	57%	2	3	1	$316	✅	✅	❌	Y / Y	⭐️ 5 (2)
Waikoloa Colony Villas 403: AC and Shared Pool	$76,039	$199	92%	2	3	1	$505	✅	❌	❌	Y / Y	⭐️ 5 (73)
2BR 2nd-Floor \| Balcony \| Pool \|	$27,379	$207	34%	2	3	3	$269	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Colony Villas Waikoloa 2204 - Private Island Getaw	$63,566	$289	59%	2	3	1	$316	✅	✅	❌	Y / Y	⭐️ 5 (2)
Beautiful 2 bdrm townhome at Colony Villas!	$123,933	$424	75%	2	3	10	$365	❌	❌	❌	Y / Y	⭐️ 5 (5)
Waikoloa Colony Villas 2703: 2 Br, Sleeps 5	$65,935	$275	58%	2	3	1	$255	✅	✅	❌	Y / Y	⭐️ 4.3 (6)
Waikoloa Colony Villas: 2 Story Townhome with view	$63,387	$291	57%	2	3	5	$300	✅	✅	❌	Y / Y	⭐️ 5 (38)
Elegant 2BR Golf Course View 1st-Floor \| Balcony	$34,136	$234	39%	2	3	4	$269	✅	✅	❌	Y / Y	⭐️ 4.9 (31)
Colony Villas 2 Bdrm Townhome on Golf Course, Pool	$120,857	$403	78%	2	3	10	$365	✅	✅	❌	Y / Y	⭐️ 0 (0)
Colony Villas at Waikoloa Beach Resort #904	$87,690	$313	70%	2	3	1	$500	✅	✅	❌	Y / Y	⭐️ 5 (1)
Spacious 2BR Mountainview \| Pool \| Hot Tub	$28,936	$226	33%	2	2	3	$271	✅	✅	❌	Y / Y	⭐️ 4.7 (44)
Hilton Pool Pass for 2024. 304 Waikoloa Colony	$74,571	$219	86%	2	2	1	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (36)

Return Metrics

-6.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,356	-$28,713	-$43,070	-$57,427	-$71,784	-$143,568	-$430,705
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,922	$20,456	$31,640	$43,514	$56,120	$131,819	$808,000
Down Payment	$202,000	$202,000	$202,000	$202,000	$202,000	$202,000	$202,000
Property Appreciation	$30,300	$61,509	$93,654	$126,763	$160,866	$347,355	$1,441,535
Total Return	$227,865	$255,251	$284,224	$314,851	$347,203	$537,606	$2,020,829

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.01%

Cap Rate

5.32%

Return on Investment

10.83%

69-555 Waikoloa Beach Dr 701 Waikoloa, HI, 96738

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,844/mo

This property is for sale!

Contact Agent

-11

Airbnb Investor Score

-$14,356

Annual Profit

5.3%

Cap Rate

-6.0%

Cash on Cash

$77,534

Annual Revenue

BNBCalc predicts this property will get $259 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$64,887

Avg annual revenue

62%

Avg occupancy rate

$259

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

$25k

$60k

$90k

$125k

-$14,357

Profit

Revenue

$77,534

Operating Expenses

$23,759

Operating Income

$53,775

Mortgage & Taxes

$68,131

Profit (Cash Flow)

-$14,357

$238,800

Cash Investment

Down Payment

$202,000

Renos & Furnishing

$6,500

Closing Costs

$30,300

Total

$238,800

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.01%

Cap Rate

5.32%

Return on Investment

10.83%

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

$47,936

Deductible property tax

$9,999

Your total deduction

$115,313

Your adjusted annual income

$150,000 - $115,313 = $34,687

Taxes on $34,687 (30%)

$10,406

Your old tax bill

$45,000

Your new tax bill

$10,406

Estimated tax savings

$34,594

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: -