BNBCalc Short Term Rental Investment Analysis 801 Ala Nioi Pl 901, Honolulu, HI 96818

3 bed • 2 bath • 9 guests • $405,000

BNB

Calc

Annual Revenue

$68,637

Profit (Cash Flow)

$18,714

Cap Rate

11.4%

Annual Revenue

$68,637

AirDNA projects $216/night at 87% occupancy ($68,636). Airbtics projects $490/night at 74% occupancy ($132,437). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 87% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,543	$104,415	$203,269	$345,194
Occupancy	65%	71%	88%	99%
Nightly Rate	$265	$399	$621	$939

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2BR+Den Downtown w/ Ocean Views and Free Parking	$97,363	$266	99%	3	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (188)
2BR+Den Downtown w/ Ocean Views + Free Parking	$62,976	$172	99%	3	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (81)
3 bedroom Zen Hawaiian Plantation Home	$299,202	$1,317	62%	3	4	30	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
3 Studios with Pool in Waikiki	$114,171	$381	81%	3	3	1	$140	✅	✅	❌	N / Y	⭐️ 4.8 (6)
Modern 3BR Luxury Suite in Waikiki w/ Full Kitchen	$155,347	$621	68%	3	1	1	$364	✅	❌	❌	Y / Y	⭐️ 4.8 (112)
Rare find, actual 3 bedrooms/2 bath Ocean View	$144,683	$679	58%	3	3	6	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
3 Waikiki studios - Perfect for 12 guest	$118,926	$439	71%	3	3	1	$445	✅	✅	❌	N / Y	⭐️ 4.7 (11)
2BR+DEN Downtown Honolulu Ocean View Free Parking	$83,658	$231	98%	3	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (43)
Panoramic Ocean Views....Penthouse (PH601)	$153,593	$455	92%	3	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.5 (61)
Island Haven Spacious 3 Bedroom Apartment!	$76,798	$292	71%	3	1	9	$245	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
Waikiki Vacation Suitable for 12 people	$91,002	$390	61%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.4 (11)
Great Sunset, 3 Affordable Units w/ Waikiki View!	$60,361	$266	62%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Waikiki Triple Condo : 3 Condos in Prime Location	$132,274	$524	67%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 4.2 (10)
3 beautiful condos rented as one	$235,000	$633	100%	3	3	365	$550	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Ocean-City Panoramic PH Condo at the Royal Garden	$175,018	$592	80%	3	3	1	$350	✅	❌	❌	Y / Y	⭐️ 4.7 (51)
3 Awesome Studios~up to 12 guests~free parking	$195,466	$621	86%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Relax in Our 3 Spacious Units! Enjoy Swimming Pool	$233,852	$1,389	46%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 5 (1)
Triple Charm - Studios w/pool in Waikiki	$166,833	$548	80%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.2 (11)
Sunny Beach Vacation - 9 guest	$117,386	$382	79%	3	3	1	$395	✅	✅	❌	N / Y	⭐️ 3.5 (2)
3B/3B Ocean View Condominium w/ Free Parking Stall	$77,063	$262	80%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
3 bedrooms /1bath,near shopping center , freeway	$36,088	$145	68%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Beautiful Waikiki 3Br 3Ba Condo!	$167,650	$535	85%	3	3	3	$235	❌	❌	❌	Y / Y	⭐️ 4.7 (147)
Charming Manoa house, 3 bedrooms and fast internet	$48,165	$188	70%	3	1	30	$180	❌	❌	✅	Y / Y	⭐️ 5 (103)
3 Convenient Units! Close to Waikiki Beachcomber	$39,894	$109	100%	3	3	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Explore the Best of Waikiki! 3 Units w/ Balconies!	$77,328	$556	38%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Renovated Steps to the Beach Cottage in Ewa Beach	$65,913	$207	87%	3	1	1	$399	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Park Lane Sky Resort: Lux w/Resort Pool/Spa/AC	$241,736	$932	68%	3	4	1	$1,010	✅	❌	❌	Y / Y	⭐️ 5 (1)
3 bedrooms private apartment in the valley	$29,405	$103	78%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Oceanside Beach House/Amazing Views/Steps to Beach	$43,240	$179	66%	3	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Pano Oceanview-3 Luxury Suites-new condo Building	$94,692	$392	66%	3	3	29	$450	✅	✅	❌	Y / Y	⭐️ 5 (6)
Large 3 bedroom Ocean/Parking/wifi/AC/Kitchen D	$67,776	$197	94%	3	1	30	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
3x Partial Ocean View 1 KB at Waikiki Beach Resort	$244,854	$1,338	50%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 5 (1)
Elegant Waikiki Apt 3b+2b, maximum 10,Free parking	$107,949	$296	99%	3	2	1	$320	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Rare find, actual 3 bdrm/2 bath with Ocean View	$152,289	$691	60%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Deluxe, Hawaiian-Themed Penthouse!	$115,640	$407	72%	3	2	2	$350	✅	❌	❌	Y / Y	⭐️ 4.3 (92)
0.1 mile to Beach 2B+Den/2B/6 Beds/Parking /condo	$266,903	$775	94%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Indulge in Home Like Comfort! 3 Spacious Units!	$125,940	$370	93%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 free parking! private house quiet neighborhood!	$103,784	$427	66%	3	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4 (4)
Escape to Paradise: 3-BR w/Pool and Tiki Bar	$57,865	$310	51%	3	3	29	$350	✅	❌	✅	Y / Y	⭐️ 5 (15)

Return Metrics

18.41% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,713	$37,427	$56,141	$74,855	$93,569	$187,138	$561,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$324,000	$324,000	$324,000	$324,000	$324,000	$324,000	$324,000
Down Payment	$81,000	$81,000	$81,000	$81,000	$81,000	$81,000	$81,000
Property Appreciation	$12,150	$24,664	$37,554	$50,831	$64,506	$139,286	$578,041
Total Return	$435,863	$467,092	$498,696	$530,686	$563,075	$731,424	$1,544,457

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.41%

Cap Rate

11.36%

Return on Investment

34.27%

801 Ala Nioi Pl 901 Honolulu, HI, 96818

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,943/mo

This property is for sale!

Contact Agent

109

Airbnb Investor Score

$18,713

Annual Profit

11.4%

Cap Rate

18.4%

Cash on Cash

$68,637

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $216/night at 87% occupancy.Projected nightly rate is $490/night at 74% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$123,885

Avg annual revenue

74%

Avg occupancy rate

$490

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

$30k

$115k

$205k

$300k

$18,714

Profit

Revenue

$68,637

Operating Expenses

$22,603

Operating Income

$46,034

Mortgage & Taxes

$27,320

Profit (Cash Flow)

$18,714

$101,650

Cash Investment

Down Payment

$81,000

Renos & Furnishing

$8,500

Closing Costs

$12,150

Total

$101,650

DSCR Ratio

Strong

1.68

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.41%

Cap Rate

11.36%

Return on Investment

34.27%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$19,222

Deductible property tax

$4,009

Your total deduction

$22,582

Your adjusted annual income

$150,000 - $22,582 = $127,418

Taxes on $127,418 (30%)

$38,225

Your old tax bill

$45,000

Your new tax bill

$38,225

Estimated tax savings

$6,775

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:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -