property-location

76-6246 Ali‘i Dr Kailua-Kona, Hawaii

1 bed • 1 bath • 2 guests

Purchase Price

$50,353

Annual Revenue

Top 15% of comparables

Top 65% of comparables


Seasonality

Sign up to view the full seasonality chart

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

0.96%

Cap Rate

6.19%

Profit (Cummulative)

-$387

$2,934

$0

$11,250

$1,511

Total Gain

$15,307

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.