BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Piha PoePoe Wy, Wailuku, HI, 96793

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$93,959

Profit (Cash Flow)

$34,260

Cash on Cash Return

539.5%

Annual Revenue

$93,959

AirDNA projects $292/night at 77% occupancy ($82,121). Airbtics projects $343/night at 75% occupancy ($93,959). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,868	$96,034	$118,859	$151,844
Occupancy	66%	75%	84%	93%
Nightly Rate	$292	$342	$376	$430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Two Bedroom near I’ao Valley w/ Haleakal	$95,857	$292	88%	2	1	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (206)
Wailuku Guesthouse, Garden Rm. Need a car askGO	$52,546	$231	61%	2	1	7	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
Spectacular luxury Oceanfront condo central Maui	$158,087	$467	92%	2	2	5	$275	✅	❌	❌	Y / Y	⭐️ 5 (30)
2B/2B Cottage/Cozy/Central/Private/Historic town	$73,618	$328	60%	2	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (238)
Lovely 2bd gem with breathtaking ocean views	$75,220	$245	80%	2	2	1	$579	✅	❌	❌	Y / Y	⭐️ 5 (9)
Beachfront AC Steps to the Sand! Kanai A Nalu 308	$81,817	$347	63%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Beachfront split air in both bedrooms/2ba Maalaea	$111,422	$426	71%	2	2	3	$240	✅	❌	❌	Y / Y	⭐️ 5 (52)
Beachfront Resort Gorgeous 2Bd2Ba Oceanview	$80,840	$285	76%	2	2	1	$260	✅	❌	❌	Y / Y	⭐️ 5 (48)
Exquisite Oceanfront Remodel - Amazing View!	$129,749	$371	95%	2	2	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (115)
Excellent Ocean Front Location, MAAB403	$87,616	$292	78%	2	2	3	$283	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Makani A Kai B8Maui Steps from the Sand, A/C in	$93,146	$353	70%	2	2	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (38)
Top-Floor Ocean View: 2BR/2BA Maui Retreat at 600	$70,981	$253	73%	2	2	4	$225	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Lauloa 204 Maui Prime Oceanfront Condo, A/C!	$99,577	$351	74%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (32)
Look No Further-Views-Turtles-Beaches-Summer Rates	$94,518	$441	58%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (65)
Lauloa 306 Maui Prime Oceanfront Condo, A/C!	$82,037	$326	68%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (26)
Magnificent...Marvelous...Wonderful Waves!	$80,374	$366	60%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (47)
Maalaea Kai 307 - Maui Prime Oceanfront	$120,765	$337	96%	2	2	3	$235	✅	❌	❌	Y / Y	⭐️ 5 (25)
Hono Kai C1Maui beachfront, steps to the sand!	$106,439	$375	76%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Makani A Kai B9 Maui Condo Steps To The Sand!	$87,283	$330	70%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Amazing Oceanfront Maui with A/C	$60,385	$260	62%	2	2	4	$229	✅	❌	❌	Y / Y	⭐️ 5 (99)
Beachfront Complex on Sugar Beach	$154,554	$459	92%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (102)
Makani A Kai B12 beachfront Maui, pool, a/c, w/d	$118,256	$375	84%	2	2	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (234)
Oceanfront, Ground Floor Condo Steps to Ocean	$97,446	$315	84%	2	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (94)
Oceanfront in Maalaea! Ground floor Steps to Beach	$67,907	$185	96%	2	2	2	$289	✅	❌	❌	Y / Y	⭐️ 4.5 (111)
Oceanfront Oasis of your Dreams	$89,344	$309	79%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (110)
2bd with ocean views, steps from beach	$81,800	$270	81%	2	2	1	$579	❌	❌	❌	Y / Y	⭐️ 5 (28)
Aloha Love! LUANA MOANA Signature Oceanfront Maui	$108,282	$429	68%	2	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (64)
Lauloa 304 Maui Prime Oceanfront Condo, A/C!	$101,732	$350	74%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (23)
Kanai A Nalu 416 Prime Beachfront Maui Condo!	$83,888	$297	71%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Maalaea Banyans 411 - Direct Ocean Front, AC	$87,377	$306	77%	2	2	3	$374	✅	✅	❌	Y / Y	⭐️ 5 (55)
Makani A Kai A7 modern beachfront, pool, a/c, w/d	$168,724	$489	93%	2	2	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (119)
Ocean View KAN316 - Maui Condo in Quiet Beachfront	$109,976	$424	67%	2	2	1	$251	✅	❌	❌	Y / Y	⭐️ 5 (3)
New Listing \| Beautiful 2bed/2bath Oceanfront Unit	$90,431	$284	87%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
MAK-B7 - South Maui Beachfront/View Condo in Ma’al	$94,285	$429	54%	2	2	1	$306	✅	❌	❌	Y / Y	⭐️ 0 (1)
Beachfront on Sugar Beach with Spectacular Views!	$123,239	$366	92%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Island Sands 500 Maui Amazing Views, New Split AC!	$59,108	$274	56%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Last Minute Deal Oceanfront 2bd/2ba Unit New Ac!	$130,308	$366	96%	2	2	3	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (167)
Luxury Remodeled Oceanfront—Huge Views— Sleeps 6	$101,125	$337	80%	2	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (190)
Lauloa 309 Maui Prime Oceanfront Condo, A/C!	$91,839	$408	58%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (37)
Central air when you need-Ocean sounds all around!	$77,885	$380	56%	2	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (77)

Return Metrics

539.53% 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)	$34,260	$68,520	$102,781	$137,041	$171,301	$342,603	$1,027,810
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	$34,260	$68,520	$102,781	$137,041	$171,301	$342,603	$1,027,810

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

539.53%

Payback Period Days

Return on Investment

539.53%

10 Piha PoePoe Wy Wailuku, Hawaii, 96793

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$93,959

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 77% occupancy.Projected nightly rate is $343/night at 75% occupancy.

Occupancy Rate

Top 53% 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.

$96,994

Avg annual revenue

75%

Avg occupancy rate

$343

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

$50k

$90k

$130k

$170k

$34,260

Profit

Revenue

$93,959

Operating Expenses

$24,215

Operating Income

$69,744

Net Effective Rent

$35,484

Profit (Cash Flow)

$34,260

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

539.53%

Payback Period Days