BNBCalc Short Term Rental Investment Analysis 87-861 Waapuhi St, Waianae, HI 96792

4 bed • 1 bath • 12 guests • $649,000

BNB

Calc

Annual Revenue

$115,399

Profit (Cash Flow)

$42,937

Cap Rate

13.4%

Annual Revenue

$115,399

AirDNA projects $445/night at 71% occupancy ($115,398). Airbtics projects $571/night at 83% occupancy ($173,100). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $445 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$122,408	$193,709	$234,849	$293,515
Occupancy	79%	90%	94%	96%
Nightly Rate	$418	$579	$670	$820

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Hot Tub, Ocean Views, 5 mins to beach	$187,258	$552	90%	4	4	2	$450	❌	✅	❌	Y / Y	⭐️ 5 (60)
@ Marbella Lane - Stylish House + Impressive Views	$197,654	$589	91%	4	4	2	$490	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Tranquil Vacation Home in Makaha Valley Near Beach	$132,457	$406	86%	4	4	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (26)
Paradise Mountain - Minutes to Beach!	$242,216	$700	94%	4	4	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (14)
Hawaii Hideout	$427,780	$1,192	96%	4	4	2	$598	✅	✅	✅	Y / Y	⭐️ 5 (64)
@ Marbella Lane - 2 master suites \| MT+Ocean Views	$208,366	$609	93%	4	4	2	$490	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
4 br 3 1/2 bath 2000+ sq ft 1Gig WiFi	$67,389	$345	53%	4	4	30	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (57)
Sept special/contact me if calendar shows blocked	$169,333	$701	66%	4	2	30	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Designer Ocean and Mountain Views Home Near Beach	$160,728	$445	96%	4	4	1	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
Ocean View Exquisite Home at Cottages at Mauna Olu	$137,983	$381	95%	4	4	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (14)
Makaha Valley - Few Mins away to Beach	$151,257	$422	96%	4	3	2	$425	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Ocean & Mountain View’s home in Makaha	$65,980	$350	51%	4	2	29	$500	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Modern Waianae Home w/ Mountain & Valley View	$218,725	$1,051	56%	4	3	2	$365	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
@ Marbella Lane - Paradise Point close to beaches	$191,216	$585	87%	4	3	2	$490	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Alaula by AvantStay \| Mountain and Ocean Views!	$103,361	$328	84%	4	3	1	$500	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
@Marbella Lane - Paradise Gem w/breathtaking views	$203,639	$593	92%	4	3	2	$490	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
New 4BR Home\| 5 Min to Beach\| Mountain View	$129,197	$363	94%	4	3	4	$475	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Kalo Homes ~ Sunset Retreat	$256,397	$697	99%	4	3	2	$425	❌	❌	❌	Y / Y	⭐️ 5 (50)
Family Oasis Million Dollar View Beach 5 min + 4BR	$163,259	$496	87%	4	3	3	$375	✅	❌	✅	Y / Y	⭐️ 5 (58)
@ Marbella Lane - 4BR w/ Splendid MT + Ocean Views	$207,039	$603	92%	4	3	2	$490	❌	❌	❌	Y / Y	⭐️ 4.6 (32)
New 4 BR Home 9 Cozy Beds -Paradise Escape	$290,664	$830	95%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (53)
Ocean /Mt View Oasis-nr Beach -PingPong,Air Hockey	$172,900	$552	85%	4	3	2	$377	❌	❌	❌	Y / Y	⭐️ 5 (42)
Large family home 5 min from beach- newly built	$144,646	$444	88%	4	3	3	$525	❌	❌	❌	Y / Y	⭐️ 5 (101)
Welcome to Nalani which means “The Heavens”	$104,250	$389	71%	4	3	3	$375	❌	❌	❌	Y / Y	⭐️ 5 (28)
4BR/3BA Ocean/Sunset Views Family Home Near Beach	$163,568	$454	95%	4	3	1	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Brand New 4BR Home! Ocean and Mountain View!	$200,743	$606	90%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
@ML Ocean view, Golf, Gazebo and BBQ, we have all!	$191,827	$594	87%	4	3	2	$490	❌	❌	❌	Y / Y	⭐️ 5 (20)
Kalo Homes ~ Tropical Makaha Sanctuary	$314,090	$864	97%	4	3	3	$475	❌	✅	❌	Y / Y	⭐️ 5 (63)
Ocean View Home for Family Fun Getaway Near Beach	$175,589	$516	91%	4	4	1	$350	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
LARGE House-Steps from Beach!	$52,850	$190	76%	4	3	29	$300	❌	❌	❌	Y / Y	⭐️ 5 (14)
Majestic Mountain Views - 7 Min To Beach	$289,141	$819	93%	4	3	2	$340	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Kalo Homes ~ Ocean View Escape	$192,113	$543	95%	4	3	2	$475	❌	❌	❌	Y / Y	⭐️ 5 (33)
Ocean and Mountain View Brand New Home Oasis	$183,624	$618	81%	4	3	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (24)
Kalo Homes ~ Tropical Palm Getaway	$224,266	$662	91%	4	3	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (43)
RBA Vacation Rental	$131,214	$359	89%	4	2	3	$299	✅	❌	❌	Y / Y	⭐️ 4.6 (129)
NEW HOME - Ocean a 1-min drive	$156,556	$725	59%	4	2	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (44)
Historyprivate,spacious no st lights no neighbors	$98,912	$573	46%	4	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (7)
Majestic Makaha Valley, new home 5 min from beach	$151,642	$592	67%	4	4	2	$448	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Beachfront Oasis in Māʻili, Oahu	$150,331	$775	53%	4	4	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (1)
Family Vacation Home w/Ocean View at Makaha Valley	$130,180	$366	95%	4	3	1	$350	✅	✅	❌	Y / Y	⭐️ 4.9 (12)

Return Metrics

26.91% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,937	$85,874	$128,812	$171,749	$214,687	$429,374	$1,288,124
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$519,200	$519,200	$519,200	$519,200	$519,200	$519,200	$519,200
Down Payment	$129,800	$129,800	$129,800	$129,800	$129,800	$129,800	$129,800
Property Appreciation	$19,470	$39,524	$60,179	$81,455	$103,368	$223,201	$926,293
Total Return	$711,407	$774,399	$837,992	$902,205	$967,056	$1,301,576	$2,863,418

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.91%

Cap Rate

13.36%

Return on Investment

43.11%

87-861 Waapuhi St Waianae, HI, 96792

4 bed • 1 bath • 12 guests

Purchase Price

Est. $3,113/mo

This property is for sale!

Contact Agent

150

Airbnb Investor Score

$42,937

Annual Profit

13.4%

Cap Rate

26.9%

Cash on Cash

$115,399

Annual Revenue

BNBCalc predicts this property will get $571 per night with 83% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$178,508

Avg annual revenue

83%

Avg occupancy rate

$571

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

$50k

$175k

$295k

$430k

$42,937

Profit

Revenue

$115,399

Operating Expenses

$28,682

Operating Income

$86,717

Mortgage & Taxes

$43,779

Profit (Cash Flow)

$42,937

$159,520

Cash Investment

Down Payment

$129,800

Renos & Furnishing

$10,250

Closing Costs

$19,470

Total

$159,520

DSCR Ratio

Strong

1.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.91%

Cap Rate

13.36%

Return on Investment

43.11%

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

$30,802

Deductible property tax

$6,425

Your total deduction

$22,772

Your adjusted annual income

$150,000 - $22,772 = $127,228

Taxes on $127,228 (30%)

$38,168

Your old tax bill

$45,000

Your new tax bill

$38,168

Estimated tax savings

$6,832

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -