BNBCalc Short Term Rental Investment Analysis 92-316 Akaula St, Kapolei, HI 96707

4 bed • 2 bath • 12 guests • $949,000

BNB

Calc

Annual Revenue

$206,991

Profit (Cash Flow)

$102,386

Cap Rate

17.5%

Annual Revenue

$206,991

AirDNA projects $736/night at 77% occupancy ($206,991). Airbtics projects $681/night at 64% occupancy ($159,187). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 77% occupancy rate, $736 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,351	$100,453	$148,761	$327,664
Occupancy	50%	67%	75%	90%
Nightly Rate	$297	$402	$525	$977

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beach villa w/pool and Spa	$149,688	$539	74%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.6 (45)
"Piece of Paradise!" Luxurious 4-bed + Lexus SUV	$133,889	$402	91%	4	3	29	$675	✅	✅	❌	Y / Y	⭐️ 5 (1)
Amazing beachfront home! (All inquiries welcome)	$175,227	$1,030	46%	4	4	30	$650	❌	❌	❌	Y / N	⭐️ 4.7 (9)
LARGE House-Steps from Beach!	$53,407	$192	76%	4	3	29	$300	❌	❌	❌	Y / Y	⭐️ 5 (12)
Hawaiian Oasis - 5-beds, 3-bath Home	$93,257	$280	91%	4	3	29	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
4 br 3 1/2 bath 2000+ sq ft 1Gig WiFi	$57,952	$314	50%	4	4	30	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (57)
4BR 3 1/2 BTH AC Desirble nbrhd 2000+ft 1 GIG WiFi	$32,666	$175	51%	4	4	30	$300	✅	❌	✅	Y / Y	⭐️ 5 (4)
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	$220,206	$898	67%	4	3	29	$450	❌	❌	❌	Y / Y	⭐️ 5 (1)
Pool House in Oahu! 4 bdr! Remote Work friendly!	$68,029	$238	72%	4	3	29	$450	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Sunset Villa - Walk to Koolina Beaches - Sleeps 8	$293,959	$4,016	20%	4	3	30	$325	✅	❌	❌	Y / Y	⭐️ 5 (2)
Dream Home in Coconut Plantation	$76,860	$350	60%	4	3	30	$450	✅	❌	❌	Y / Y	⭐️ 5 (1)
Laule'a Lani ~Heavenly Bliss Oasis	$66,886	$425	43%	4	4	30	$475	❌	❌	❌	Y / Y	⭐️ 5 (1)
RBA Vacation Rental	$131,214	$359	89%	4	2	3	$299	✅	❌	❌	Y / Y	⭐️ 4.6 (129)

Return Metrics

44.75% 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)	$102,385	$204,771	$307,157	$409,542	$511,928	$1,023,856	$3,071,570
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$759,200	$759,200	$759,200	$759,200	$759,200	$759,200	$759,200
Down Payment	$189,800	$189,800	$189,800	$189,800	$189,800	$189,800	$189,800
Property Appreciation	$28,470	$57,794	$87,997	$119,107	$151,151	$326,376	$1,354,472
Total Return	$1,079,855	$1,211,565	$1,344,154	$1,477,650	$1,612,079	$2,299,233	$5,375,042

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.75%

Cap Rate

17.53%

Return on Investment

61.27%

92-316 Akaula St Kapolei, HI, 96707

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,552/mo

This property is for sale!

Contact Agent

235

Airbnb Investor Score

$102,385

Annual Profit

17.5%

Cap Rate

44.8%

Cash on Cash

$206,991

Annual Revenue

BNBCalc predicts this property will get $681 per night with 64% occupancy, putting it in the top 60% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$121,319

Avg annual revenue

64%

Avg occupancy rate

$681

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

$30k

$115k

$205k

$295k

$102,386

Profit

Revenue

$206,991

Operating Expenses

$40,589

Operating Income

$166,402

Mortgage & Taxes

$64,017

Profit (Cash Flow)

$102,386

$228,770

Cash Investment

Down Payment

$189,800

Renos & Furnishing

$10,500

Closing Costs

$28,470

Total

$228,770

DSCR Ratio

Strong

2.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.75%

Cap Rate

17.53%

Return on Investment

61.27%

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

$45,041

Deductible property tax

$9,395

Your total deduction

-$6,921

Your adjusted annual income

$150,000 - -$6,921 = $156,921

Taxes on $156,921 (30%)

$47,076

Your old tax bill

$45,000

Your new tax bill

$47,076

Estimated tax savings

-$2,076

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: -