BNBCalc Short Term Rental Investment Analysis 99-139 D Napuanani Rd 5, Aiea, HI 96701

1 bed • 1 bath • 3 guests • $615,000

BNB

Calc

Annual Revenue

$49,629

Profit (Cash Flow)

-$11,988

Cap Rate

4.8%

Annual Revenue

$49,629

AirDNA projects $227/night at 73% occupancy ($60,524). Airbtics projects $172/night at 79% occupancy ($49,629). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 79% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,861	$55,123	$64,629	$87,025
Occupancy	71%	86%	93%	97%
Nightly Rate	$135	$171	$184	$237

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large, Bright & Beachy+Pool+WiFi	$94,921	$361	70%	1	2	2	$190	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Bishop Loft	$77,652	$298	68%	1	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (42)
Stunning Resort! Steps to Pool & Hot Tub+Parking	$75,754	$342	59%	1	2	2	$190	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
Downtown 1BR Spacious Free Parking & Wifi	$60,846	$175	92%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
1BR Downtown Partial Ocean View w/Free Parking	$67,642	$185	96%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (63)
Heart of Downtown condo with free parking!	$55,615	$167	90%	1	1	3	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (169)
Free Parking! 1BR in Downtown	$50,998	$137	99%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
Tutu's Place at Executive Center	$60,946	$189	82%	1	1	1	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
Downtown Delight✦Parking✦Car✦Pool✦Jacuzzi✦Restaura	$54,853	$167	89%	1	1	4	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (126)
Elegant, Spacious Downtown Hideaway w/Parking	$49,891	$151	89%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (248)
Elegant Fully Furnished Condo in Downtown Honolulu	$60,906	$184	88%	1	1	4	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (105)
Executive Center 1BR with Parking	$51,855	$140	98%	1	1	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Executive Centre Hotel Unit	$38,228	$130	76%	1	1	1	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (98)
Lanai Suite	$9,993	$105	26%	1	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (16)
Harbor View, Cozy Downtown Condo w/ pool +WiFi	$57,044	$180	85%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Skyline Oasis in Downtown Honolulu	$36,984	$215	47%	1	1	8	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (13)
Modern 1 Bedroom Condo in Downtown Honolulu	$58,383	$156	100%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (163)
Graceful comfortable camper van around Oahu island	$15,656	$100	37%	1	0	1	$59	❌	❌	❌	N / N	⭐️ 4.8 (50)
Executive Unit 4 U!	$39,289	$116	86%	1	1	3	$215	✅	✅	❌	N / Y	⭐️ 4.5 (37)
Downtown Honolulu 1 Bedroom Suite Executive Centre	$52,393	$150	90%	1	1	2	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (29)
1BR Ocean/Sunset View w/Parking	$77,888	$216	96%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
1 Bedroom Suite in downtown near Waikiki	$60,357	$166	98%	1	1	1	$149	✅	✅	❌	Y / Y	⭐️ 4.8 (268)
Bright Downtown Treasure! Free parking +Fast WiFi	$63,161	$180	94%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Renovated, Food Haven Condo! Pool + HotTub+WiFi	$58,198	$181	86%	1	1	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Large One bedroom/Wi-Fi/Free Parking/Kitchen C	$34,988	$125	75%	1	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Downtown Executive Hotel Luxury Suite w/Parking	$65,161	$180	94%	1	1	2	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (153)
Kolea Palms Guesthouse - 30 day minimum rental	$46,130	$274	46%	1	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Downtown Honolulu Apt with free parking.	$48,931	$176	74%	1	1	2	$125	✅	❌	❌	N / Y	⭐️ 4.8 (93)
Ford liftable roof	$29,228	$121	66%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (17)
Spacious 1BR Peekaboo Ocean View Free Parking WiFi	$66,512	$185	96%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Funky Bright Downtown Condo	$47,237	$178	71%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Luxury Condo with Ocean Views & FREE Parking!	$72,867	$233	83%	1	1	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (117)
Kan home	$18,600	$66	77%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
1bedroom/1bath full kitchen free parking, waikiki	$45,930	$172	72%	1	1	3	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (106)
Heart of Downtown-Parking Included	$58,310	$156	93%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (226)
Downtown Honolulu Condo for 4	$61,308	$170	97%	1	1	7	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (36)
Spacious 1BR Ocean/Sunset View w/Parking	$60,994	$177	93%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (35)
NEW One Bedroom/Free Parking/Wifi/Kitchen	$31,840	$99	87%	1	1	20	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Mountainside Farm Tree House	$10,672	$108	27%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.6 (10)
Newly Built Detached Apartment.	$26,733	$88	83%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (152)

Return Metrics

-8.22% 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)	-$11,988	-$23,976	-$35,965	-$47,953	-$59,942	-$119,884	-$359,652
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,041	$12,456	$19,266	$26,496	$34,172	$80,266	$492,000
Down Payment	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000
Property Appreciation	$18,450	$37,453	$57,027	$77,187	$97,953	$211,508	$877,766
Total Return	$135,503	$148,932	$163,328	$178,730	$195,183	$294,890	$1,133,113

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.22%

Cap Rate

4.79%

Return on Investment

8.58%

99-139 D Napuanani Rd 5 Aiea, HI, 96701

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,950/mo

This property is for sale!

Contact Agent

-22

Airbnb Investor Score

-$11,988

Annual Profit

4.8%

Cap Rate

-8.2%

Cash on Cash

$49,629

Annual Revenue

BNBCalc predicts this property will get $172 per night with 79% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$51,372

Avg annual revenue

79%

Avg occupancy rate

$172

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

$10k

$35k

$65k

$95k

-$11,988

Profit

Revenue

$49,629

Operating Expenses

$20,132

Operating Income

$29,498

Mortgage & Taxes

$41,486

Profit (Cash Flow)

-$11,988

$145,700

Cash Investment

Down Payment

$123,000

Renos & Furnishing

$4,250

Closing Costs

$18,450

Total

$145,700

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.22%

Cap Rate

4.79%

Return on Investment

8.58%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$73,502

Your adjusted annual income

$150,000 - $73,502 = $76,498

Taxes on $76,498 (30%)

$22,949

Your old tax bill

$45,000

Your new tax bill

$22,949

Estimated tax savings

$22,051

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

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: -