BNBCalc Short Term Rental Investment Analysis 75-6009 Alii Dr K4, Kailua Kona, HI 96740

3 bed • 3 bath • 9 guests • $625,000

BNB

Calc

Annual Revenue

$162,665

Profit (Cash Flow)

$85,678

Cap Rate

20.5%

Annual Revenue

$162,665

AirDNA projects $586/night at 76% occupancy ($162,665). Airbtics projects $388/night at 81% occupancy ($114,788). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $586 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$70,205	$99,002	$176,235	$230,533
Occupancy	76%	83%	90%	93%
Nightly Rate	$247	$318	$525	$666

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kona Ali'i Village Home	$98,693	$357	72%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Tropical Getaway for 8, w/ Pool - No Cleaning Fee	$76,751	$233	90%	3	2	30	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Coastline Views just steps from the Ocean with A/C	$197,761	$581	93%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (41)
Kona Makai 3-301 Great Top Floor Unit, Pool Nearby	$114,558	$313	100%	3	2	5	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Luxury oceanfront condo steps away from the ocean	$237,464	$801	81%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Quiet Corner 3-Bedroom in Alii Lani Townhomes	$40,992	$140	80%	3	2	30	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Tropical paradise, heated pool, ocean views, AC	$202,526	$651	85%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (31)
3 Bed / 3 Bathroom Renovated Kona Townhome	$97,761	$290	91%	3	3	28	$300	✅	✅	❌	Y / Y	⭐️ 5 (18)
Kona Sea Ridge L-4 - Townhome in the heart of Kona	$53,802	$196	75%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
NEW! Big Island Hideaway < 1 Mi to Honl's Beach!	$56,730	$323	48%	3	2	14	$398	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

56.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$85,678	$171,356	$257,034	$342,712	$428,390	$856,780	$2,570,342
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$729,428	$834,418	$939,988	$1,046,155	$1,152,936	$1,696,728	$4,087,381

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.18%

Cap Rate

20.45%

Return on Investment

72.5%

75-6009 Alii Dr K4 Kailua Kona, HI, 96740

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,998/mo

This property is for sale!

Contact Agent

292

Airbnb Investor Score

$85,678

Annual Profit

20.5%

Cap Rate

56.2%

Cash on Cash

$162,665

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $586/night at 76% occupancy.Projected nightly rate is $388/night at 81% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$117,703

Avg annual revenue

81%

Avg occupancy rate

$388

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

$40k

$105k

$170k

$240k

$85,678

Profit

Revenue

$162,665

Operating Expenses

$34,826

Operating Income

$127,839

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$85,678

$152,500

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$8,750

Closing Costs

$18,750

Total

$152,500

DSCR Ratio

Strong

3.03

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.18%

Cap Rate

20.45%

Return on Investment

72.5%

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

$29,663

Deductible property tax

$6,187

Your total deduction

-$22,553

Your adjusted annual income

$150,000 - -$22,553 = $172,553

Taxes on $172,553 (30%)

$51,766

Your old tax bill

$45,000

Your new tax bill

$51,766

Estimated tax savings

-$6,766

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: -