BNBCalc Short Term Rental Investment Analysis 92-1033 Koio Dr, Kapolei, HI, 96707

3 bed • 2 bath • 6 guests • $1,200,000

BNB

Calc

Annual Revenue

$97,666

Profit (Cash Flow)

-$9,659

Cap Rate

5.9%

Annual Revenue

$97,666

AirDNA projects $249/night at 78% occupancy ($70,937). Airbtics projects $382/night at 70% occupancy ($97,666). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, $382 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,388	$94,779	$143,779	$180,534
Occupancy	61%	74%	80%	89%
Nightly Rate	$245	$347	$485	$547

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Island Paradise Resort Villa	$94,853	$418	62%	3	0	29	$425	✅	✅	❌	Y / Y	⭐️ 5 (39)
Your Resort Home! Walk to Disney & Beach!	$96,112	$404	65%	3	2	29	$500	❌	❌	❌	Y / Y	⭐️ 5 (18)
Koolina Home with Optional Golf Cart!	$108,197	$379	78%	3	2	29	$350	✅	✅	❌	Y / N	⭐️ 5 (32)
Ko Olina Resort Villa	$58,502	$216	74%	3	2	30	$450	✅	❌	❌	Y / Y	⭐️ 5 (27)
Exclusive Golf Course Ko Olina Kai Estates Getaway	$57,092	$257	59%	3	2	1	$399	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Ko Olina: Book Now! Car Available!	$182,838	$543	92%	3	3	30	$950	✅	✅	❌	Y / Y	⭐️ 5 (5)
Luxurious Golf Course Ko Olina Kai Estates Getaway	$94,691	$264	98%	3	2	1	$399	✅	✅	❌	Y / Y	⭐️ 0 (1)
Next to Ko Olina Lagoons	$131,046	$465	77%	3	3	27	$400	✅	✅	❌	Y / Y	⭐️ 5 (23)
Ohana Oasis Villa- Fun, Family, Paradise!	$84,546	$350	66%	3	2	29	$425	❌	❌	❌	Y / Y	⭐️ 5 (5)
Fantastic Luxurious KO OLINA Beach and Golf Resort	$49,959	$210	65%	3	2	30	$450	✅	✅	❌	Y / Y	⭐️ 5 (8)
Peaceful Resort Villa	$49,025	$285	47%	3	2	29	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Breezy Bliss : Hawaii Family Luxury Getaway	$54,813	$312	48%	3	2	30	$450	✅	❌	✅	Y / Y	⭐️ 0 (0)
Ko Olina Kai 1065E: 3BR, Tropical Views & Lanais	$163,696	$510	87%	3	2	10	$583	✅	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful Hawaiian Haven @ KoOlina Kai	$68,076	$186	100%	3	2	29	$400	✅	✅	❌	Y / Y	⭐️ 5 (16)
Villa Olina 3-Bedroom Steps Away from Lagoons	$65,332	$238	75%	3	3	29	$600	✅	✅	✅	Y / Y	⭐️ 5 (3)
Tropical Paradise in Ko Olina	$80,665	$290	76%	3	2	29	$500	✅	✅	❌	Y / Y	⭐️ 5 (4)
Ko Olina Kai 1057B: Stylish 3BR Golf/Lagoon Access	$101,016	$345	80%	3	2	10	$583	✅	❌	❌	Y / Y	⭐️ 5 (1)
Ko Olina Kai 1105E: Elegant 3BR with Lanai & BBQ	$169,239	$544	85%	3	2	10	$583	✅	❌	❌	Y / Y	⭐️ 0 (2)
Paradise resort home in Ko Olina	$54,703	$282	53%	3	2	29	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Tranquil Golf Course Townhome Ko Olina Kai Estates	$76,420	$232	90%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Ocean Tower 621	$203,338	$686	78%	3	3	6	$549	✅	✅	❌	Y / Y	⭐️ 5 (31)
Ko Olina Exclusive - 3BD/2BA Near the Beach	$57,902	$226	70%	3	2	29	$375	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Luxury Villa- Home Away from Home	$71,736	$400	49%	3	2.5	29	$450	❌	❌	❌	Y / Y	⭐️ 5 (12)
Relaxing & Spacious Tropical Retreat @ KoOlina Kai	$66,126	$203	89%	3	3	29	$400	✅	✅	❌	Y / Y	⭐️ 5 (15)
Coconut Plantation in Ko Olina resort!	$45,061	$228	54%	3	2	30	$500	✅	✅	✅	Y / Y	⭐️ 0 (1)
Moonflower Model #2 overlooking the pool	$125,252	$482	71%	3	2	1	$450	✅	✅	❌	Y / Y	⭐️ 5 (7)
Our Hawaii Getaway Ko Olina	$78,507	$330	65%	3	2	29	$400	✅	❌	❌	Y / Y	⭐️ 5 (11)
Paradise Awaits in this 3 BR Villa in Ko Olina	$104,485	$468	61%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Jewel Villa in Ko Olina	$68,706	$494	38%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (4)
Coconut Plantation 1192-4: Upscale 3BR Paradise	$59,124	$197	82%	3	2	29	$583	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ko Olina Kai Estate #20: Ultimate Golf Luxury	$223,441	$825	74%	3	3	10	$583	✅	❌	❌	Y / Y	⭐️ 0 (2)
Coconut Plantation 1100-2: Serene Escape	$67,167	$248	74%	3	3	29	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Ko Olina Kai 1033C: Spacious 3BR, Resort Lifestyle	$148,260	$533	76%	3	3	10	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Resort living in Ko Olina Coconut Plantation	$66,517	$233	78%	3	2	30	$500	✅	✅	✅	Y / Y	⭐️ 5 (3)
Ko Olina Kai 1097C: Spacious 3BR, Resort Luxuries	$183,506	$583	86%	3	3	10	$583	✅	❌	❌	Y / Y	⭐️ 0 (0)
Your dream 3b3b villa in #1 Hawaii Golf Resort	$73,492	$251	80%	3	3	30	$500	✅	❌	❌	Y / Y	⭐️ 0 (0)
Shoconut Paradise at Coconut Plantation – Ko Olina	$156,465	$855	50%	3	2	30	$350	✅	✅	❌	Y / Y	⭐️ 5 (4)
Enjoy Luxe Hawaiian Retreat!	$33,684	$354	26%	3	2.5	30	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Ko Olina Coconut 2 story villa - 5 min to beach!	$102,565	$452	62%	3	2.5	29	$450	✅	✅	❌	Y / Y	⭐️ 0 (2)
Fairways Ko Olina 8G-3BR Resort	$147,675	$524	77%	3	2.5	10	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-3.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,658	-$19,317	-$28,975	-$38,634	-$48,292	-$96,585	-$289,757
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$960,000	$960,000	$960,000	$960,000	$960,000	$960,000	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$1,226,341	$1,253,762	$1,282,296	$1,311,976	$1,342,835	$1,516,113	$2,622,957

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.39%

Cap Rate

5.94%

Return on Investment

13.4%

92-1033 Koio Dr Kapolei, Hawaii, 96707

3 bed • 2 bath • 6 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$709,700

Zestimate

Airbnb Investor Score

-$9,658

Annual Profit

5.9%

Cap Rate

-3.4%

Cash on Cash

$97,666

Annual Revenue

BNBCalc predicts this property will get $382 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$98,095

Avg annual revenue

70%

Avg occupancy rate

$382

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

$35k

$95k

$155k

$225k

-$9,659

Profit

Revenue

$97,666

Operating Expenses

$26,377

Operating Income

$71,290

Mortgage & Taxes

$80,948

Profit (Cash Flow)

-$9,659

$284,500

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$8,500

Closing Costs

$36,000

Total

$284,500

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.39%

Cap Rate

5.94%

Return on Investment

13.4%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$129,714

Your adjusted annual income

$150,000 - $129,714 = $20,286

Taxes on $20,286 (30%)

$6,086

Your old tax bill

$45,000

Your new tax bill

$6,086

Estimated tax savings

$38,914

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:

2005

Size:

1,141 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: -

Building area: 1,141 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $621

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $709,700

Schools

Elementary School: Barbers Point Elementary School with 2/10 star rating
Middle School: Kapolei Middle School with 7/10 star rating
High School: Kapolei High School with 5/10 star rating