76-6176 Holualoa Beach Rd Kailua Kona, HI, 96740
3 bed • 3 bath • 9 guests
Est. $5,876/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$22,261
Annual Profit
8.6%
Cap Rate
7.7%
Cash on Cash
$136,294
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $596/night at 71% occupancy ($154,556.65). Airbtics projects $491/night at 76% occupancy ($136,294).
Top 63% of comparables
Top 36% 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.
$137,658
Avg annual revenue
76%
Avg occupancy rate
$491
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$145k
$245k
$355k
Sign up to see the data on 40 all comparables
$22,262
Profit
Revenue
$136,294
Operating Expenses
$31,398
Operating Income
$104,896
Mortgage & Taxes
$82,635
Profit (Cash Flow)
$22,262
$290,500
Cash Investment
Down Payment
$245,000
Renos & Furnishing
$8,750
Closing Costs
$36,750
Total
$290,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.66%
Cap Rate
8.56%
STR Tax Calculator (USA)
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
$58,140
Deductible property tax
$12,127
Your total deduction
$79,291
Your adjusted annual income
$150,000 - $79,291 = $70,709
Taxes on $70,709 (30%)
$21,213
Your old tax bill
$45,000
Your new tax bill
$21,213
Estimated tax savings
$23,787
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:
11,200 sqft
Year built:
2004
Size:
1,096 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 76-135 Royal Poinciana Dr | 3 | 1 | 1,364 | - | 8,136 | 1970 | $0 | - |
| 77-6537 Sea View Cir | 3 | 2 | 1,444 | - | 9,185 | 1971 | $0 | - |
| 75-6108 Kipehi Pl | 4 | 2 | 1,345 | - | 10,746 | 2005 | $0 | - |
| 76-684 Ahu St | 3 | 2 | 1,140 | - | 12,000 | 2005 | $0 | - |
| 76-123 Royal Poinciana Dr | 3 | 1 | 960 | - | 8,136 | 1961 | $0 | - |
| 76-6185 Lehua Rd | 4 | 2 | 1,604 | - | 11,894 | 1971 | $0 | - |
| 76-6181 Mania Ln | 3 | 2 | 2,288 | - | 12,000 | 2018 | $0 | - |
| 75-6214 Hookuku Moho Pl | 3 | 2 | 1,385 | - | 6,015 | 2004 | $0 | - |
| 76-6176 Plumeria Rd | 4 | 1 | 1,450 | - | 9,878 | 1966 | $505,840 | - |
| 76-6175 Lehua Rd | 3 | 2 | 1,368 | - | 8,397 | 1968 | $675,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 11,200 sqft
- Building area: 1,096 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 1A
- Land Use: Residential
- Parcel Number: 3-7-6-017-066
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $387,600
- County Est. Land Value: $319,300
- Assessed Land Value: $159,800
- County Est. Structure Value: $466,000
Market Estimate: -