BNBCalc Short Term Rental Rental Arbitrage Analysis 1700 Ala Moana Blvd #3204, Honolulu, HI, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$115,026

Profit (Cash Flow)

$71,273

Cash on Cash Return

1717.4%

Annual Revenue

$115,026

AirDNA projects $409/night at 78% occupancy ($116,520).

BNB Calc projects a 77% occupancy rate, $409 rate per night.

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

Return Metrics

1,717.41% 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)	$71,272	$142,545	$213,818	$285,091	$356,364	$712,728	$2,138,186
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	$71,272	$142,545	$213,818	$285,091	$356,364	$712,728	$2,138,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,717.41%

Payback Period Days

Return on Investment

1,717.41%

1700 Ala Moana Blvd Honolulu, Hawaii, 96815

0 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$115,026

Annual Revenue

Projected nightly rate is $409/night at 78% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$71,273

Profit

Revenue

$115,026

Operating Expenses

$22,153

Operating Income

$92,873

Net Effective Rent

$21,600

Profit (Cash Flow)

$71,273

$4,150

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$1,900

Total

$4,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,717.41%

Payback Period Days