78-6737 Walua Rd Kailua Kona, HI, 96740
5 bed • 5 bath • 15 guests
Est. $13,910/mo
This property is for sale!
Contact Sascha
$386,341
Annual Revenue
BNBCalc predicts this property will get $728 per night with 83% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 6% 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.
$226,112
Avg annual revenue
83%
Avg occupancy rate
$728
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$185k
$325k
$470k
Sign up to see the data on 40 all comparables
$126,812
Profit
Revenue
$386,341
Operating Expenses
$63,904
Operating Income
$322,437
Mortgage & Taxes
$195,625
Profit (Cash Flow)
$126,812
$680,250
Cash Investment
Down Payment
$580,000
Renos & Furnishing
$13,250
Closing Costs
$87,000
Total
$680,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.64%
Cap Rate
11.11%
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
$137,637
Deductible property tax
$28,710
Your total deduction
$198,495
Your adjusted annual income
$150,000 - $198,495 = -$48,495
Taxes on -$48,495 (30%)
-$14,548
Your old tax bill
$45,000
Your new tax bill
-$14,548
Estimated tax savings
$59,548
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:
52,272 sqft
Year built:
1968
Size:
3,776 sqft
Type:
SFR
Parking:
1
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 52,272 sqft
- Building area: 3,776 sqft
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS-15
- Land Use: Residential
- Parcel Number: 3-7-8-009-015
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $2,038,700
- County Est. Land Value: $439,500
- Assessed Land Value: $439,500
- County Est. Structure Value: $1,599,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/12/23 | $0 | 0% | Joseph Edward Roderick, Joseph Edward Roderick Trust |
| 10/26/21 | $1,000 | 100% | Joseph E Roderick, Bangon C Roderick |
| 11/09/20 | $625,000 | 80% | Joseph Edward Roderick |
| 04/30/12 | $0 | 0% | Douglas Ray Roderick, S Joann Roderick |
| 04/23/12 | $780,000 | 75% | Douglas Roderick |
| 05/27/04 | $0 | 0% | Joseph E Roderick, Laurel D Roderick |
| 04/18/01 | $667,000 | 80% | Joseph Edward Roderick, Laurel Denise Roderick |
Ownership
- Name: Joseph Roderick
- Owner Occupied: Yes
- Owner Mailing Address: 78-6737 Walua Rd, Kailua Kona, HI 96740
- Years Owned: 22
- Home Equity: $2,840,000
- Mortgage Balance Remaining: $500,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No