BNBCalc Short Term Rental Rental Arbitrage Analysis 1448 Young Street, Honolulu, HI

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$48,092

Profit (Cash Flow)

$3,440

Cash on Cash Return

79.1%

Annual Revenue

$48,092

AirDNA projects $164/night at 72% occupancy ($43,128). Airbtics projects $171/night at 77% occupancy ($48,091). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 77% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,111	$43,192	$56,941	$76,593
Occupancy	67%	80%	91%	95%
Nightly Rate	$119	$142	$164	$211

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ala Moana #1132	$36,635	$124	72%	1	1	1	$329	✅	❌	❌	Y / Y	⭐️ 3 (3)
Alamoana Hotel 29FL Studio City&Partial Ocean View	$48,949	$130	99%	1	1	1	$115	✅	❌	❌	Y / Y	⭐️ 5 (150)
Best Rate! Ocean View Ala Moana Condo (AH01)	$44,795	$153	73%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 4 (17)
Lovely 1-Bedroom at Ilikai Marina, Waikiki	$40,027	$133	76%	1	1	1	$168	❌	❌	❌	Y / Y	⭐️ 5 (92)
Waikiki Studio Kitchenette Nice Views	$47,701	$132	95%	1	1	2	$120	✅	✅	❌	N / Y	⭐️ 5 (9)
Secluded Mahina Treehouse	$129,967	$676	52%	1	1	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (99)
29th floor studio, 2 full beds, AC, balcony- AH913	$57,945	$170	87%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 5 (3)
Hotel Type Best Price Ocean View Ala Moana! (AH11)	$49,906	$151	86%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 3.5 (6)
"Old Hawaii" Great Location in Waikiki (HM07)	$41,247	$114	91%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 4.5 (16)
Spacious Ala Moana Hotel \| Private Lanai \| Pool	$28,597	$107	64%	1	1	2	$185	✅	❌	❌	Y / Y	⭐️ 3.3 (7)
Ocean Views from balcony. Walk to Beach and Mall.	$31,938	$130	63%	1	1	1	$139	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Waikiki Large Studio full kitchen	$34,155	$104	86%	1	1	2	$130	✅	✅	❌	N / Y	⭐️ 4.5 (11)
RA 1103 1 Bdrm w/Pool A/C & Free Parking	$53,471	$153	95%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Private studio in Waikiki! Condo has Pool!	$37,932	$162	63%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (11)
Diamond Head and Ocean View! Ala Moana! (AH117)	$51,469	$164	80%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 4.4 (10)
Alamoana Hotel 34FL Studio Amazing CITY View	$45,875	$120	99%	1	1	1	$115	✅	❌	❌	Y / Y	⭐️ 5 (138)
STUNNING STUDIO with ocean views!	$26,906	$101	68%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (71)
Panoramic OceanView/STEPS FROM BEACH/FreePark/2302	$58,132	$165	92%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (161)
Central Studio With Balcony And Ocean Views	$26,799	$126	54%	1	1	1	$139	✅	❌	❌	Y / Y	⭐️ 5 (15)
Ala Moana Condominium (AH19)	$56,021	$161	90%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 4.8 (30)
Private studio near Hilton Lagoon	$42,004	$177	64%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4 (6)
Top-Floor Oceanview Condo \| 1-Min to Beach	$33,702	$145	61%	1	1	1	$138	✅	❌	❌	Y / Y	⭐️ 4.5 (37)
Incredible Highrise Views! \| Heart of Town	$31,666	$154	53%	1	1	1	$149	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Great hotel. Modern cozy room. Adjacent to mall.	$31,186	$118	66%	1	1	1	$149	✅	❌	❌	Y / Y	⭐️ 4.3 (24)
*16th flr Studio w/ Ocean View Near Beach & Mall~	$43,018	$163	69%	1	1	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (41)
Lovely Hawaiian Monarch Studio \| Pool + Gym	$38,783	$116	89%	1	1	1	$165	✅	✅	❌	N / Y	⭐️ 4.5 (40)
Sweeping Central Sights Family Stay w Free Parking	$50,465	$162	83%	1	1	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (40)
Waikiki Studio Hawaii Family Friendly Room 6guests	$35,839	$100	90%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (56)
Waikiki Ocean Fantasy \|Free Parking\|Beach Supplies	$73,892	$205	97%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (34)
Bright Waikiki Monarch Studio \| Full Kitchen \| Poo	$33,692	$97	92%	1	1	1	$165	✅	✅	❌	N / Y	⭐️ 4.5 (16)
Ocean and Park Views at the Luxury Park Lane Condo	$72,205	$274	72%	1	1.5	1	$185	✅	❌	❌	Y / Y	⭐️ 0 (1)
Stunning view from modern room	$37,257	$140	68%	1	1	1	$139	✅	❌	❌	Y / Y	⭐️ 4.5 (26)
27th Floor Great Ocean View in Ala Moana (AH09)	$51,504	$167	81%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 4.7 (84)
Central new two bedrooms/wifi/Parking/Kitchen 2203	$55,029	$182	81%	1	1	29	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
Royal Aloha 9F along Ala Wai Canal	$48,609	$137	96%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (93)
A Cozy and Romantic Studio at Heart of Waikiki	$32,057	$91	91%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (5)
STUDIO ON THE 19TH FLOOR IN WAIKIKI!!!	$32,413	$123	72%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Ala Moana Upscale / No additional fees	$130,370	$453	78%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (22)
High Floor Hotel Ocean View! Ala Moana! (AH13)	$41,932	$116	95%	1	1	1	$186	✅	❌	❌	N / Y	⭐️ 4.4 (19)

Return Metrics

79.07% 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)	$3,439	$6,879	$10,319	$13,759	$17,198	$34,397	$103,192
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	$3,439	$6,879	$10,319	$13,759	$17,198	$34,397	$103,192

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.07%

Payback Period Days

461

Return on Investment

79.07%

1448 Young St 409 Honolulu, Hawaii, 96814

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$48,092

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 72% occupancy.Projected nightly rate is $171/night at 77% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$47,814

Avg annual revenue

77%

Avg occupancy rate

$171

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

$25k

$60k

$95k

$130k

$3,440

Profit

Revenue

$48,092

Operating Expenses

$18,252

Operating Income

$29,840

Net Effective Rent

$26,400

Profit (Cash Flow)

$3,440

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

79.07%

Payback Period Days

461