77-133 Queen Kalama Ave Kailua-Kona, Hawaii, 96740
3 bed • 2 bath • 6 guests
Inquire about this property
Contact Jeremy
$5,034
Zestimate
$148,143
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $469/night at 79% occupancy.Projected nightly rate is $507/night at 80% occupancy.
Top 58% of comparables
Top 38% 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.
$149,182
Avg annual revenue
80%
Avg occupancy rate
$507
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$135k
$230k
$330k
Sign up to see the data on 40 all comparables
$60,484
Profit
Revenue
$148,143
Operating Expenses
$31,259
Operating Income
$116,884
Net Effective Rent
$56,400
Profit (Cash Flow)
$60,484
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
703.3%
Payback Period Days
51