BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 77-133 Queen Kalama Ave

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

Jeremy Moussa

jmoussa4444@gmail.com

Annual Revenue

$148,143

Profit (Cash Flow)

$60,484

Cash on Cash Return

703.3%

Annual Revenue

$148,143

AirDNA projects $469/night at 79% occupancy ($135,326). Airbtics projects $507/night at 80% occupancy ($148,142). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, $507 rate per night.

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

Percentiles25%50%75%90%
Revenue$75,827$135,038$240,440$287,299
Occupancy73%83%92%96%
Nightly Rate$281$440$704$801

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Wailima Beach House, Kona, Magic Sands Beach walk

No image available

$103,267
$285
99%
333$0❌❌❌Y / Y⭐️ 4.8 (77)
Stunning Ocean Front Home

No image available

$203,181
$656
84%
331$375❌✅❌Y / Y⭐️ 5 (81)
Luxurious Magic Sands Beach House

No image available

$113,697
$412
74%
333$350❌❌❌Y / Y⭐️ 5 (93)
Kona Oceanfront-Gorgeous, Quiet, Sleeps 6

No image available

$250,388
$732
93%
333$375✅❌❌Y / Y⭐️ 4.5 (11)
Magic Sands Beach Bungalow

No image available

$172,647
$500
93%
343$350❌❌❌Y / Y⭐️ 5 (83)
MOST POPULAR SNORKELING & SURFING BEACH ! Turtles!

No image available

$108,644
$459
63%
333$350❌❌❌Y / Y⭐️ 4.9 (66)
Pappy's Mo'o Chateau - Perfect Oceanview Home

No image available

$162,522
$535
83%
333$350✅✅❌Y / Y⭐️ 4.5 (20)
Pappy's Hale Nalu - Spectacular Oceanfront Home

No image available

$239,470
$719
91%
332$350✅✅❌Y / Y⭐️ 4.8 (24)
Kona Onenalo 1, Ocean Front, Walk to Beach

No image available

$328,979
$915
97%
331$678✅✅❌Y / Y⭐️ 5 (5)
Kona Hawaiian Shangri-La in a 3bd / 3 ba

No image available

$78,247
$247
86%
337$250✅✅❌Y / Y⭐️ 4.8 (128)
Home in Kona, Hawaii

No image available

$69,458
$262
71%
313$275❌❌❌Y / Y⭐️ 5 (40)
Blue Hawaii: Luxe Oceanview Home w Pool, AC, Lanai

No image available

$229,684
$801
77%
343$785✅❌❌Y / Y⭐️ 4.8 (49)
Island Oasis: Ocean Views w/Heated Pool/Spa, Green

No image available

$264,875
$765
92%
343$785✅✅❌Y / Y⭐️ 5 (39)
Hokuea Hale

No image available

$66,581
$175
96%
331$527❌✅❌Y / Y⭐️ 0 (0)
Kona Onenalo 11, Ocean Front, Walk to Beach

No image available

$312,810
$919
93%
331$678✅❌❌Y / Y⭐️ 0 (0)
3 large bedrooms 3 baths Ocean View Beach Close

No image available

$84,619
$272
85%
337$195✅✅❌Y / Y⭐️ 4.7 (52)
Dolphin House - Hawaii

No image available

$298,870
$1,575
50%
341$464✅✅❌Y / Y⭐️ 4.8 (75)
LARGE ocean-view home: 3br/13bd/4ba, pool+jacuzzi

No image available

$118,687
$484
67%
345$495✅✅❌Y / Y⭐️ 4.9 (33)
Honu O Kai (Turtle of the Sea): Lush Pool, Spa, AC

No image available

$160,688
$443
97%
344$625✅❌❌Y / Y⭐️ 4.8 (36)
Ocean view 3-bedroom townhouse with community pool

No image available

$91,464
$415
60%
337$300✅❌❌Y / Y⭐️ 5 (22)
Oceanfront Penthouse! - Kona Surf & Racquet 1-305

No image available

$121,138
$438
75%
331$275✅❌❌Y / Y⭐️ 4.8 (55)
Luxury 3/3 townhome w/Ocean View Pool Hot tub

No image available

$79,020
$254
85%
337$195✅✅❌Y / Y⭐️ 4.7 (30)
Spacious 2-Bedroom + Loft @ the Kona Coast Resort

No image available

$96,234
$327
76%
332$300✅✅❌Y / Y⭐️ 4.8 (39)
Exceptional Oceanview Home - Pool & Stunning View

No image available

$148,962
$450
90%
335$365✅✅❌Y / Y⭐️ 5 (82)
99 steps to beach | Great for families & groups

No image available

$141,789
$431
85%
334$400❌❌❌Y / Y⭐️ 4.8 (58)
Alii drive ocean house, walk to MAGIC SAND BEACH

No image available

$95,862
$430
59%
322$250❌❌❌Y / Y⭐️ 4.8 (91)
7 min walk to the Ocean & Ali'i

No image available

$61,644
$168
99%
315$150❌❌✅Y / Y⭐️ 4.9 (54)
Luxury at Na Hale O Keauhou #N1

No image available

$53,075
$153
93%
331$430✅✅❌Y / Y⭐️ 4.8 (29)
The Big house -1500 sq/ft - 30+ days!

No image available

$79,869
$270
80%
323$200❌❌✅Y / Y⭐️ 4.9 (163)
Hale Kolepa, Keauhou Estates

No image available

$110,731
$535
56%
335$450✅❌❌Y / Y⭐️ 4.7 (37)
Kona Dolphin and Whale House. Alii Drive

No image available

$257,448
$755
93%
342$385❌✅❌Y / Y⭐️ 5 (118)
Ono Oasis: Oceanview Luxe w/Pool & Spacious Lanai

No image available

$116,816
$397
77%
334$825✅❌❌Y / Y⭐️ 4.8 (19)
Kona Townhome w/ Lanai & Resort Amenities!

No image available

$236,093
$707
91%
337$258✅✅❌Y / Y⭐️ 4.8 (35)
Private Lanai/stunning views-Keauhou Luxury Estate

No image available

$193,728
$704
75%
331$400✅❌❌Y / Y⭐️ 5 (31)
Ohana le'ale'a: Oceanview Lux Estate Pool/Hot Tub

No image available

$218,996
$680
85%
344$875✅✅❌Y / Y⭐️ 4.9 (28)
Na Hale O Keauhou | Beach Views, Hot Tub & Pool

No image available

$43,054
$166
70%
331$430✅✅❌Y / Y⭐️ 5 (10)
Hawaii Sunset Mansion

No image available

$163,927
$808
55%
333$350✅❌❌N / N⭐️ 4.5 (9)
Na Hale O Keauhou G4 Beautiful & Spacious Townhome

No image available

$121,966
$401
82%
337$436✅✅❌Y / Y⭐️ 5 (11)
Beautiful ocean views and newly remodeled! F6

No image available

$75,831
$250
82%
337$325❌❌❌Y / Y⭐️ 4.9 (20)
Na Hale O Keauhou J4 a Beautiful & Bright Townhome

No image available

$92,348
$395
62%
337$436✅✅❌Y / Y⭐️ 5 (7)

Return Metrics

703.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$60,484$120,968$181,453$241,937$302,421$604,843$1,814,531
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$60,484$120,968$181,453$241,937$302,421$604,843$1,814,531

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

703.3%

Payback Period Days

51

Return on Investment

703.3%

property-location

77-133 Queen Kalama Ave Kailua-Kona, Hawaii, 96740

3 bed • 2 bath • 6 guests

Agent

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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