BNBCalc Short Term Rental Rental Arbitrage Analysis 92-1090 Olani St 1, Kapolei, HI, 96707

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$217,010

Profit (Cash Flow)

$105,998

Cash on Cash Return

1232.5%

Annual Revenue

$217,010

AirDNA projects $202/night at 81% occupancy ($59,761). Airbtics projects $699/night at 85% occupancy ($217,009). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 85% occupancy rate, $699 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$178,004	$218,680	$279,815	$319,813
Occupancy	80%	87%	93%	96%
Nightly Rate	$605	$683	$808	$890

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5*Stars - Ko Olina Beach Villa Resort 3 bd/3 ba	$156,773	$628	68%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (84)
Island Paradise Resort Villa	$94,853	$418	62%	3	0	29	$425	✅	✅	❌	Y / Y	⭐️ 5 (39)
Beachfront Condo ~ Beach Villas at Ko Olina O821	$262,593	$820	87%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (31)
Hawaii Ko Olina Beach Villa Dream	$251,124	$804	85%	3	0	1	$497	✅	✅	❌	Y / Y	⭐️ 5 (18)
Hale Kailani O-522 a place to gather and relax	$155,829	$653	65%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (30)
Beachfront OCEAN VIEW Villa - Private Lanai O326	$377,979	$1,109	93%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (14)
Ocean views - 3 bdr BV Koolina/ 8ppl /KIDS gear	$313,198	$890	96%	3	3	6	$480	✅	✅	❌	Y / Y	⭐️ 5 (56)
Hale Kai \| Pampered Ko Olina Villa	$162,856	$460	96%	3	3	6	$600	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Luxury Ko Olina Beach Rental, Panoramic Ocean View	$181,623	$595	83%	3	3	6	$430	✅	✅	❌	Y / Y	⭐️ 5 (57)
Ko Olina Beach Villas B403: Ocean & Pool Views	$218,392	$606	96%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 5 (8)
New listing at Beach Villas Ko Olina - BV O312	$257,704	$788	89%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (6)
Ko Olina Beach Villa B604 w/ Ocean View by Gather	$237,226	$700	89%	3	3	6	$790	✅	❌	❌	Y / Y	⭐️ 5 (12)
Hale Hoaloha \| Ko Olina \| Beachfront Condo!	$143,831	$453	86%	3	3	6	$600	✅	✅	❌	Y / Y	⭐️ 5 (22)
Ko Olina Beach Villas O805: Serene Beach Escape	$214,875	$610	95%	3	2.5	6	$662	✅	❌	❌	Y / Y	⭐️ 5 (9)
Your Resort Home! Walk to Disney & Beach!	$96,112	$404	65%	3	2	29	$500	❌	❌	❌	Y / Y	⭐️ 5 (18)
Ko Olina Beach Villa Ocean View 3BR/3BA - B907	$223,758	$780	78%	3	3	6	$450	✅	✅	❌	Y / Y	⭐️ 5 (161)
Villa B207 Private location closest to the beach,	$268,971	$796	92%	3	3	1	$390	✅	✅	❌	Y / Y	⭐️ 5 (5)
Luxury 3BR/2.5B in KoOlina Ocean/Garden Views	$249,723	$896	76%	3	2.5	6	$450	✅	✅	❌	Y / Y	⭐️ 5 (48)
Magnificent ocean view Beach Villas Ko Olina O802	$212,007	$678	85%	3	2.5	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (19)
Stunning BeachTower 3bdrm Villa at Ko Olina Resort	$273,861	$846	88%	3	3	6	$419	✅	✅	❌	Y / Y	⭐️ 5 (56)
Ko Olina Beach Villas Largest 3br/3ba w/2 Masters	$224,544	$688	89%	3	3	6	$395	✅	✅	❌	Y / Y	⭐️ 5 (153)
Ko Olina ocean views and steps to the beach B703	$321,855	$902	97%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (31)
Hale Kaimana O-622 a place to connect and enjoy	$167,331	$633	72%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Hale Pumehana O-1202 stunning views and comfort	$246,444	$894	75%	3	3.5	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (13)
Luxurious ocean view suite Ko Olina Resort O1005	$231,122	$750	84%	3	2.5	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (44)
Steps to the beach with ocean views O721	$249,043	$845	80%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (21)
Hale Pikake O-406 a spacious and comfortable Gem	$179,064	$608	80%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (16)
Ko Olina Beach Villa O505 w/ Ocean & Pool View	$204,143	$584	89%	3	2.5	6	$928	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Beach Villa Poolside Resort at the Ko Olina Beach	$191,857	$560	91%	3	3	1	$399	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
3 Bedroom Family Vacation Villa with Ocean View	$197,358	$631	85%	3	2.5	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (37)
Ko Olina Beach Villas O1121: Lagoon Luxury	$269,152	$745	94%	3	3	6	$845	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ko Olina Beach Villas B103: Oceanview Luxury	$298,588	$847	94%	3	3	6	$783	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ko Olina Beach Villas B301: Pool & Ocean Views	$283,974	$782	97%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 5 (3)
Ko Olina Beach Villas O521: 3BR Tropical Haven	$204,782	$600	90%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 0 (2)
Ko Olina Villas B204: Ocean Views from Lanai	$211,341	$604	92%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ko Olina Beach Villas O402: Elegant Island Escape	$201,673	$568	94%	3	2.5	6	$662	✅	❌	❌	Y / Y	⭐️ 5 (7)
Hale Nalani O-202 a hidden Gem, comfort and fun	$164,968	$611	73%	3	2.5	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (26)
Ko Olina Beach Villas O1111: Penthouse Ocean View	$230,089	$694	87%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 0 (2)
Ke Ola Nani "Beautiful Life" Beach Villas	$296,936	$854	95%	3	3	6	$375	✅	✅	❌	Y / Y	⭐️ 5 (105)
Ko Olina Beach Villas O822: Lanai + Lagoon Views	$201,335	$638	83%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 4.5 (5)

Return Metrics

1,232.54% 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)	$105,998	$211,996	$317,995	$423,993	$529,992	$1,059,984	$3,179,953
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	$105,998	$211,996	$317,995	$423,993	$529,992	$1,059,984	$3,179,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,232.54%

Payback Period Days

Return on Investment

1,232.54%

92-1090 Olani St Kapolei, Hawaii, 96707

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$217,010

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 81% occupancy.Projected nightly rate is $699/night at 85% occupancy.

Occupancy Rate

Top 63% 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.

$223,222

Avg annual revenue

85%

Avg occupancy rate

$699

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

$95k

$185k

$280k

$380k

$105,998

Profit

Revenue

$217,010

Operating Expenses

$40,211

Operating Income

$176,798

Net Effective Rent

$70,800

Profit (Cash Flow)

$105,998

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,232.54%

Payback Period Days