BNBCalc Short Term Rental Investment Analysis 973 Holoholo Street, Kailua, HI

6 bed • 4.5 bath • 18 guests • $1,833,300

BNB

Calc

Annual Revenue

$212,901

Profit (Cash Flow)

$47,875

Cap Rate

9.4%

Annual Revenue

$212,901

AirDNA projects $966/night at 42% occupancy ($148,186). Airbtics projects $1,005/night at 58% occupancy ($212,900). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $1,005 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$101,532	$195,617	$338,337	$558,802
Occupancy	47%	60%	69%	87%
Nightly Rate	$582	$881	$1,324	$1,739

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large updated Kailua home, pool, AC, mins to beach	$179,698	$1,002	49%	7	4	30	$495	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
DESIGNER VILLA - PANORAMIC OCEAN VIEW	$127,653	$1,099	30%	6	4	1	$580	✅	❌	❌	Y / Y	⭐️ 5 (12)
Le Serenity - Breathtaking Oceanfront Estate	$331,815	$1,511	60%	6	6	30	$975	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Le Serenity - 7 BD Breathtaking Oceanfront Estate	$433,110	$1,849	64%	7	7	30	$1,062	✅	✅	❌	Y / N	⭐️ 5 (2)
1937 Plantation Style Beach House- Steps to Beach	$272,810	$1,818	41%	5	2	1	$575	✅	✅	❌	Y / Y	⭐️ 5 (3)
AMAZING SPACE 2 MILES FROM WAIKIKI.	$104,860	$873	32%	5	2	30	$430	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Hale Mokulua - Lanikai, Oahu	$217,770	$1,190	50%	5	5.5	30	$1,672	✅	✅	❌	Y / Y	⭐️ 0 (0)
Newly Renovated Water Front-Pool Home	$149,756	$593	69%	5	3	30	$495	✅	❌	❌	Y / Y	⭐️ 4.5 (154)
Island Adventure: Minivan Rental, Contact Us	$326,080	$1,681	53%	7	6	30	$799	✅	✅	✅	Y / Y	⭐️ 5 (18)
Lanikai 5B Villa with amazing ocean view and pool	$418,140	$1,731	66%	5	3	25	$1,032	✅	✅	❌	Y / N	⭐️ 5 (1)
Beachfront Kailua Hale Kahakai by Gather w/ Views	$246,702	$793	85%	6	5	30	$845	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Pool House in Kailua with 3,200 sf, 6bed/4bath	$359,706	$1,365	72%	6	4	29	$450	✅	❌	❌	Y / Y	⭐️ 5 (6)
Kai uli beachfront Dec Cancelation SPCL 325/nt.	$251,004	$1,003	68%	5	5.5	30	$685	❌	✅	✅	Y / Y	⭐️ 4.5 (8)
Villa Luana: Summer Special! Massive Price Drop!	$102,377	$518	54%	6	6	1	$1,020	✅	❌	❌	Y / Y	⭐️ 5 (3)
Makani Lani: Mod w/Pool, Ocean/Koko Head Views, AC	$127,332	$490	71%	5	4	1	$1,010	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful 5-Bed Beach House with Resort-Style Pool	$113,957	$556	56%	5	2.5	30	$690	✅	✅	❌	Y / Y	⭐️ 5 (20)
Beachside 🏖 Family, vacation home with pool 🌺	$249,510	$1,311	52%	5	3.5	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Beachfront Oasis Retreat	$350,700	$1,597	60%	6	4	29	$800	✅	❌	❌	Y / Y	⭐️ 0 (1)
Home of Aloha, 5 Bedrooms / 4 Bath, Sleeps 14	$69,218	$591	32%	5	4	30	$500	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Ohana Beach House	$222,905	$909	67%	5	3	30	$550	❌	❌	❌	Y / Y	⭐️ 0 (1)
Hale Oahu Villa by AvantStay \| Beachfront Luxury	$290,925	$864	92%	5	5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
3800sf 7 rooms 4 Baths House Waimanalo Beach	$66,318	$302	60%	7	4	29	$600	❌	❌	❌	Y / Y	⭐️ 0 (1)
Big house just off awesome beach	$308,054	$1,503	56%	6	5.5	29	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Hale Oahu Estate by AvantStay \| Beachfront Estate	$369,258	$1,062	95%	6	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Top Deal-Luxury 5br 1900sf Home Mins to Water-DW	$81,336	$313	71%	5	2	29	$575	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lanikai Breeze: Beautiful Home w/ pool, yard, AC	$229,581	$721	87%	5	4.5	30	$845	✅	❌	❌	Y / Y	⭐️ 0 (2)
Lokomaika'i Kailua: Private Beach Access, Pool, AC	$249,845	$742	92%	5	3	30	$995	✅	❌	❌	Y / Y	⭐️ 0 (1)
Waterfront Lanikai Beach Compound	$228,465	$1,058	59%	5	5	30	$475	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Villa Hui Hou: Luxe 5BR Lanikai Elegant Villa w/Po	$176,068	$718	67%	5	4.5	30	$995	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Hale Kalio by AvantStay \| 20 steps to Kailua Beach	$119,682	$327	100%	6	4	31	$650	❌	❌	❌	Y / Y	⭐️ 0 (0)
🏝NEW LISTING! 5 bed, 4 bath, Canal Front, ALL NEW🌺	$164,287	$724	62%	5	4	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Big Kailua Beach Home! Great space close to beach!	$290,534	$1,890	42%	6	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Spacious Waterfront with Gorgeous View & Pool	$164,959	$1,252	36%	5	4	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (58)
Great Price Huge 3500sf Gated House steps to Beach	$50,508	$230	60%	7	4	29	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Kahala Kua	$77,781	$250	85%	5	3	29	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Unit 2: 4 bdrm, 2 bath, 2 living room, kitchen	$64,050	$350	50%	5	2	90	$450	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

10.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$47,874	$95,749	$143,624	$191,499	$239,374	$478,749	$1,436,249
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,466,640	$1,466,640	$1,466,640	$1,466,640	$1,466,640	$1,466,640	$1,466,640
Down Payment	$366,660	$366,660	$366,660	$366,660	$366,660	$366,660	$366,660
Property Appreciation	$54,999	$111,647	$169,996	$230,095	$291,997	$630,501	$2,616,600
Total Return	$1,936,173	$2,040,697	$2,146,921	$2,254,895	$2,364,672	$2,942,551	$5,886,149

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.96%

Cap Rate

9.35%

Return on Investment

27.67%

973 Holoholo St Kailua, Hawaii, 96734

6 bed • 4.5 bath • 18 guests

Purchase Price

Est. $8,793/mo

Inquire about this property

Contact Agent

$1,833,300

Zestimate

Airbnb Investor Score

$47,874

Annual Profit

9.4%

Cap Rate

11.0%

Cash on Cash

$212,901

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $966/night at 42% occupancy ($148,186.79). Airbtics projects $1,324/night at 58% occupancy ($212,900).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$201,525

Avg annual revenue

58%

Avg occupancy rate

$1,005

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

$45k

$170k

$300k

$435k

$47,875

Profit

Revenue

$212,901

Operating Expenses

$41,357

Operating Income

$171,544

Mortgage & Taxes

$123,669

Profit (Cash Flow)

$47,875

$436,784

Cash Investment

Down Payment

$366,660

Renos & Furnishing

$15,125

Closing Costs

$54,999

Total

$436,784

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.96%

Cap Rate

9.35%

Return on Investment

27.67%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$87,010

Deductible property tax

$18,150

Your total deduction

$346,181

Your adjusted annual income

$150,000 - $346,181 = -$196,181

Taxes on -$196,181 (30%)

-$58,854

Your old tax bill

$45,000

Your new tax bill

-$58,854

Estimated tax savings

$103,854

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,750 sqft

Year built:

1962

Size:

3,655 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 7,750 sqft

Building area: 3,655 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $501

Lot Info

Zoning: -

Land Use: -

Parcel Number: 420560340000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,793,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,833,300

Schools

High School: Kailua High School with 4/10 star rating