BNBCalc Short Term Rental Investment Analysis 91-219 Kekepania Pl A, Kapolei, HI 96707

4 bed • 2 bath • 12 guests • $925,000

BNB

Calc

Annual Revenue

$167,136

Profit (Cash Flow)

$69,330

Cap Rate

14.2%

Annual Revenue

$167,136

AirDNA projects $440/night at 73% occupancy ($117,316). Airbtics projects $715/night at 64% occupancy ($167,135). Airbtics predicts this property will perform in the 61% revenue percentile

BNB Calc projects a 64% occupancy rate, $715 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,393	$97,881	$152,109	$338,781
Occupancy	51%	62%	78%	94%
Nightly Rate	$320	$425	$525	$972

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing beachfront home! (All inquiries welcome)	$162,884	$1,000	44%	4	4	30	$650	❌	❌	❌	Y / N	⭐️ 4.7 (9)
Beach villa w/pool and Spa	$149,688	$539	74%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.6 (45)
Hawaiian Oasis - 5-beds, 3-bath Home	$93,257	$280	91%	4	3	29	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
"Piece of Paradise!" Luxurious 4-bed + Lexus SUV	$120,600	$397	83%	4	3	29	$675	✅	✅	❌	Y / Y	⭐️ 5 (1)
Perfect Home for Discovering Oahu SLEEPS UP TO 12	$137,250	$499	62%	4	3	30	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (49)
Luxurious 4BD Executive Estate - Minivan Included!	$129,302	$512	69%	4	4	7	$650	✅	❌	❌	Y / Y	⭐️ 0 (0)
Large Paradise Resort Estate	$228,054	$930	67%	4	3	29	$450	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bright & Open Coconut Palm	$79,422	$350	62%	4	3	30	$550	✅	✅	❌	Y / Y	⭐️ 5 (4)
Pool House in Oahu! 4 bdr! Remote Work friendly!	$92,369	$243	100%	4	3	29	$450	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Laule'a Lani ~Heavenly Bliss Oasis	$66,886	$425	43%	4	4	30	$475	❌	❌	❌	Y / Y	⭐️ 5 (1)
Coconut Plantation 1078-3: Spacious 4BR Beach Home	$103,317	$291	97%	4	3	1	$583	✅	❌	❌	Y / Y	⭐️ 0 (0)
NEW Luxury Modern Home Near Beach, 30 Day Minimum	$96,258	$428	40%	4	3	30	$275	✅	✅	❌	Y / Y	⭐️ 5 (71)
Dream Home in Coconut Plantation	$76,860	$350	60%	4	3	30	$450	✅	❌	❌	Y / Y	⭐️ 5 (1)
Ewa Beach House 4 BDR Ocean Front	$55,431	$233	59%	4	2	30	$790	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

31.05% 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)	$69,330	$138,660	$207,991	$277,321	$346,652	$693,304	$2,079,912
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$740,000	$740,000	$740,000	$740,000	$740,000	$740,000	$740,000
Down Payment	$185,000	$185,000	$185,000	$185,000	$185,000	$185,000	$185,000
Property Appreciation	$27,750	$56,332	$85,772	$116,095	$147,328	$318,122	$1,320,217
Total Return	$1,022,080	$1,119,993	$1,218,763	$1,318,417	$1,418,980	$1,936,426	$4,325,130

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.05%

Cap Rate

14.24%

Return on Investment

47.55%

91-219 Kekepania Pl A Kapolei, HI, 96707

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,437/mo

This property is for sale!

Contact Agent

169

Airbnb Investor Score

$69,330

Annual Profit

14.2%

Cap Rate

31.1%

Cash on Cash

$167,136

Annual Revenue

This property is projected to be in the top 61% revenue percentile compared to similar properties nearby.
AirDNA projects $440/night at 73% occupancy ($117,316.37). Airbtics projects $715/night at 64% occupancy ($167,135).

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$126,865

Avg annual revenue

64%

Avg occupancy rate

$715

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

$55k

$140k

$220k

$310k

$69,330

Profit

Revenue

$167,136

Operating Expenses

$35,408

Operating Income

$131,728

Mortgage & Taxes

$62,398

Profit (Cash Flow)

$69,330

$223,250

Cash Investment

Down Payment

$185,000

Renos & Furnishing

$10,500

Closing Costs

$27,750

Total

$223,250

DSCR Ratio

Strong

2.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.05%

Cap Rate

14.24%

Return on Investment

47.55%

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

$43,901

Deductible property tax

$9,158

Your total deduction

$23,757

Your adjusted annual income

$150,000 - $23,757 = $126,243

Taxes on $126,243 (30%)

$37,873

Your old tax bill

$45,000

Your new tax bill

$37,873

Estimated tax savings

$7,127

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: Yes

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -