BNBCalc Short Term Rental Rental Arbitrage Analysis 82 Napoopoo Road, Captain Cook, HI

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

Lerandall Stays

randall.lehasa22@gmail.com

Annual Revenue

$155,386

Profit (Cash Flow)

$77,586

Cash on Cash Return

77585.6%

Annual Revenue

$155,386

AirDNA projects $521/night at 76% occupancy ($144,622). Airbtics projects $451/night at 78% occupancy ($128,485). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $489 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$72,823	$125,664	$196,272	$285,286
Occupancy	70%	81%	87%	94%
Nightly Rate	$282	$418	$597	$794

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hi6A-ST1- The Dolphin Bay House	$105,259	$451	63%	3	3	1	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Hale Aleki Kai at Kealakekua Bay	$81,814	$219	100%	3	1	4	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Jungle Penthouse	$38,723	$217	48%	3	0	1	$50	❌	❌	❌	N / Y	⭐️ 4 (1)
Holua Kai #26 w/ Pool, Spa, AC & Ocean Views	$239,227	$693	92%	3	3	3	$840	✅	✅	❌	Y / Y	⭐️ 5 (52)
Holua Kai #27: Oceanfront Villa w/ Pools & Spa	$204,536	$585	89%	3	4	3	$820	✅	✅	❌	Y / Y	⭐️ 5 (43)
Spectacular Golf Course Home, Private Pool	$188,797	$806	64%	3	4	5	$575	✅	✅	❌	Y / Y	⭐️ 5 (12)
Holua Kai #8: Private Pool, Ocean & Golf Views	$142,523	$416	86%	3	3	3	$718	✅	❌	❌	Y / Y	⭐️ 5 (16)
Spacious 3 bedroom w/ private pool at Holua Kai!	$127,988	$445	70%	3	3	3	$550	✅	✅	❌	Y / Y	⭐️ 5 (5)
You Had Me at Aloha Getaway	$96,294	$462	56%	3	1	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (11)
Our Very Hawaii Home: Ocean View, Cats, and Love!	$80,869	$237	93%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Holua Kai #32: Coastal view w/AC & Private Pool	$126,573	$421	77%	3	3	4	$695	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Nature Lover’s Dream Home on the Big Island	$76,767	$285	73%	3	3	6	$500	❌	❌	✅	Y / Y	⭐️ 5 (40)
New Listing! Enjoy the ocean and golf course views	$68,643	$191	95%	3	3	4	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (20)
Tropical Oasis Home with Pool and Steps to Beach	$193,436	$521	100%	3	3	3	$550	✅	❌	❌	Y / Y	⭐️ 4.9 (134)
Kona Hawaiian Shangri-La in a 3bd / 3 ba	$74,615	$250	81%	3	3	7	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (128)
New Listing! E301 Great, panoramic views!	$71,686	$248	74%	3	3	4	$250	✅	✅	❌	Y / Y	⭐️ 4.2 (9)
Kanaloa at Kona 3304: Oceanfront Condo AC/Pool/Spa	$102,725	$294	90%	3	3	3	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Oceanfront, Upscale Luxury, Totally Renovated.	$216,257	$634	93%	3	3	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (54)
Blue Hawaii: Luxe Oceanview Home w Pool, AC, Lanai	$248,536	$793	84%	3	4	3	$785	✅	❌	❌	Y / Y	⭐️ 4.8 (49)
Mountain Oasis: Modern Plantation Home	$88,919	$325	74%	3	1	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (9)
Island Oasis: Ocean Views w/Heated Pool/Spa, Green	$287,676	$815	94%	3	4	3	$785	✅	✅	❌	Y / Y	⭐️ 5 (39)
Mollie’s Paradise Resort Home - No Cleaning Fee!	$246,973	$813	83%	3	3	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (73)
Amazing 3 bdrm w/ private pool at Holua Kai #111!	$143,713	$487	75%	3	3	4	$550	✅	❌	❌	Y / Y	⭐️ 5 (2)
Keauhou Villa	$82,603	$304	74%	3	3	5	$245	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
Oceanfront Kanaloa 3+2.5 AC 2000sf	$160,593	$463	94%	3	3	2	$298	✅	✅	❌	Y / Y	⭐️ 4.8 (112)
Oceanfront Penthouse! - Kona Surf & Racquet 1-305	$119,760	$433	75%	3	3	1	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Spacious 2-Bedroom + Loft @ the Kona Coast Resort	$85,737	$326	68%	3	3	2	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (39)
Holua Kai #20: Ocean View Retreat Pool, Spa & AC	$235,637	$717	83%	3	3	3	$895	✅	✅	❌	Y / Y	⭐️ 5 (6)
Golf Green: Oceanfront Home A/C, Heated Pool	$202,452	$718	71%	3	3	3	$750	✅	✅	❌	Y / Y	⭐️ 4.9 (17)
Panoramic Views of Kona Coast, Private Pool	$261,145	$915	77%	3	4	4	$737	✅	❌	❌	Y / Y	⭐️ 5 (12)
3 large bedrooms 3 baths Ocean View Beach Close	$83,931	$273	84%	3	3	7	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (52)
Luxury 3/3 townhome w/Ocean View Pool Hot tub	$81,779	$266	84%	3	3	7	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (30)
Na Hale O Keauhou G4 Beautiful & Spacious Townhome	$116,979	$388	81%	3	3	7	$436	✅	✅	❌	Y / Y	⭐️ 5 (11)
Luxury at Na Hale O Keauhou #N1	$54,941	$171	87%	3	3	1	$430	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
Pele's Last Resort,3 bedroom,2.5 bath at Holua Kai	$89,927	$311	66%	3	3	3	$500	❌	❌	❌	Y / Y	⭐️ 0 (3)
Kona Townhome w/ Lanai & Resort Amenities!	$213,715	$678	86%	3	3	7	$258	✅	✅	❌	Y / Y	⭐️ 4.8 (36)
Na Hale O Keauhou J4 a Beautiful & Bright Townhome	$83,760	$378	59%	3	3	7	$436	✅	✅	❌	Y / Y	⭐️ 5 (7)
Hale Mauka	$80,590	$412	53%	3	3	1	$335	❌	❌	❌	Y / Y	⭐️ 5 (1)
Honaunau Ocean View! Families Here!	$65,129	$208	85%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
Private Home: Organic Farm Ocean & Sunset Views	$115,643	$489	64%	3	2	5	$275	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

77,585.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,585	$155,171	$232,756	$310,342	$387,928	$775,856	$2,327,568
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	$77,585	$155,171	$232,756	$310,342	$387,928	$775,856	$2,327,568

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77,585.6%

Payback Period Days

Return on Investment

77,585.6%

82 Napoopoo Rd Honaunau-Napoopoo, Hawaii, 96704

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Lerandall

$155,386

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $521/night at 76% occupancy.Projected nightly rate is $451/night at 78% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$134,671

Avg annual revenue

78%

Avg occupancy rate

$451

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

$120k

$200k

$290k

$77,586

Profit

Revenue

$155,386

Operating Expenses

$32,200

Operating Income

$123,186

Net Effective Rent

$45,600

Profit (Cash Flow)

$77,586

$100

Cash Investment

Renos & Furnishing

Setup Costs

$100

Total

$100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

77,585.6%

Payback Period Days