BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1720 Huna St, Honolulu, HI, 96817

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$85,065

Profit (Cash Flow)

$35,043

Cash on Cash Return

551.9%

Annual Revenue

$85,065

AirDNA projects $274/night at 85% occupancy ($85,065). Airbtics projects $359/night at 90% occupancy ($118,010). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $274 rate per night.

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

Percentiles25%50%75%90%
Revenue$82,572$118,935$149,996$204,630
Occupancy85%93%97%99%
Nightly Rate$261$343$414$553

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Waikiki Beach 2 Bedrm, 2 Bath, 2 Patios, 1 Parking
$80,542
$257
82%
222$243❌❌❌Y / Y⭐️ 4.8 (75)
Unique opportunity to rent a New York style loft!
$153,956
$437
94%
222$200✅✅❌N / Y⭐️ 4.7 (103)
City View with City Flair at the Ilikai Hotel
$88,729
$301
78%
222$350✅✅❌Y / Y⭐️ 4.8 (60)
Ocean-Marina Views PH at Ilikai Hotel by the Beach
$137,476
$390
94%
221$275✅❌❌Y / Y⭐️ 4.6 (28)
AMAZING OCEAN VIEW 2BR/2BA ILIKAI UNIT.
$50,400
$136
98%
224$270✅❌❌N / Y⭐️ 4.4 (47)
Luxury Ocean View 2B/2B/1PK Ilikai #744
$183,993
$511
98%
221$354✅❌❌Y / Y⭐️ 4.8 (32)
BEAUTIFUL Ocean, Marina, & Sunset Views! IL1239
$211,427
$604
95%
221$354✅❌❌Y / Y⭐️ 4.8 (26)
37th Fl: Ocean/Skyline View, 2b/2b,Walk to Waikiki
$42,387
$107
100%
221$215✅✅❌Y / Y⭐️ 4.6 (65)
Panoramic views to die for! Free parking | Lux 2bd
$200,062
$548
99%
224$300✅❌❌Y / Y⭐️ 4.7 (103)
Ilikai 1822 Modern 2BR Unit Ocean & Harbor View
$127,674
$398
86%
221$300✅❌❌Y / Y⭐️ 4.5 (72)
Awesome Spacious City/MtnView 2bd/2ba Ilikai Suite
$168,515
$487
93%
221$250✅❌❌Y / Y⭐️ 4.4 (18)
Upscale 2BR Waikiki Retreat Ilikai Hotel
$102,913
$317
83%
221$315✅❌❌Y / Y⭐️ 4.8 (72)
38th floor Waikiki adjoining condos -amazing views
$64,018
$173
100%
221$175✅✅❌Y / Y⭐️ 4.8 (56)
[Upgraded June.2023]- Modern Penthouse Great View!
$88,531
$286
83%
222$275❌❌❌Y / Y⭐️ 4.4 (96)
(((Ocean Views))) 42nd Flr Penthouse "2bedrm/2bath
$73,568
$263
75%
223$275✅✅❌Y / Y⭐️ 4.3 (26)
Waikiki 2 Story Penthouse Amazing View Free Parkng
$94,309
$342
73%
232$195✅✅❌Y / Y⭐️ 4.5 (268)
2 Bedroom PentHouse Ocean Views in Waikiki
$87,606
$257
90%
222$295✅✅❌Y / Y⭐️ 4.5 (137)
2BR 2BATH Oceanfront Family Home with Free Parking
$94,714
$254
100%
221$250✅❌❌Y / Y⭐️ 4.9 (153)
Ilikai 1510
$164,980
$488
91%
221$305✅❌❌Y / Y⭐️ 5 (22)
ILIKAI 2BR/2BA CITY VIEW ISLAND STYLE APARTMENT
$84,720
$239
95%
223$270❌❌❌N / Y⭐️ 4.5 (44)
Beachfront Condo Ilikai Collection # 11. Sleeps 6.
$222,471
$626
96%
222$360✅❌❌Y / Y⭐️ 4.9 (149)
Breathtaking 2BR Ocean View near Waikiki Beach
$126,911
$413
80%
221$315✅❌❌Y / Y⭐️ 4.9 (149)
Gorgeous 2bed/2bath City View @Ilikai
$120,827
$336
95%
221$250✅❌❌Y / Y⭐️ 4.5 (13)
Ilikai 1418
$119,979
$345
94%
221$257✅❌❌Y / Y⭐️ 4.5 (34)
Waikiki Penthouse @ The Monarch Hotel
$78,208
$230
88%
222$295✅✅❌Y / Y⭐️ 4.5 (210)
Partial Ocean Views - Cozy, Great for Families!
$122,488
$382
86%
223$250✅❌❌Y / Y⭐️ 4.8 (43)
Waikiki 2 Bedroom Suite on High Floor!
$128,229
$382
91%
223$250✅❌❌Y / Y⭐️ 4.8 (57)
NEW_Nice-Panorama OV-G-Open Free Parking!
$154,693
$420
100%
222$320✅✅❌Y / Y⭐️ 4.7 (21)
Charming Twin-Joined Studio with Plentiful Space
$89,504
$254
94%
221$210✅❌❌N / Y⭐️ 4.6 (92)
Ilikai 2 bedroom 2bathroom.
$67,921
$204
90%
222$240✅❌❌Y / Y⭐️ 4.6 (106)
Waikiki Skyline Suite 2RM/2Bath 35th Flr
$90,913
$266
93%
222$185✅✅❌Y / Y⭐️ 4.8 (246)
2bed/2bath Penthouse Ocean View...upgraded
$92,213
$299
83%
223$275✅✅❌Y / Y⭐️ 4.6 (75)
RARE - 5 Star 270° Ocean View Waikiki Penthouse
$130,509
$356
99%
223$250✅✅❌Y / Y⭐️ 5 (149)
2 Adjoining Suites...POSH & LAVISH...Direct Ocean
$123,842
$341
97%
225$395✅❌❌Y / Y⭐️ 5 (53)
Adjoining 2RM Ocean view condo w/kitchen/37th fl
$95,869
$264
99%
222$210✅✅❌Y / Y⭐️ 4.6 (75)
Ilikai #1934 - Lagoon Views & Waikiki Beach!
$169,482
$633
69%
221$415✅❌❌N / Y⭐️ 4.3 (7)
Ilikai Hotel #1925 - No Resort Fees, Spacious 2BR
$190,504
$632
80%
221$415✅❌❌Y / Y⭐️ 4.8 (10)
Ocean-Sunset Views at Ilikai Hotel Island Retreat
$144,450
$405
96%
221$265✅❌❌Y / Y⭐️ 4.5 (20)
Spacious 2bd/2br with ocean and panoramic views!
$127,969
$400
87%
222$299✅❌❌Y / Y⭐️ 4.9 (71)
Ocean-Lagoon Views PH at Ilikai Hotel by the Beach
$149,886
$410
98%
221$275✅❌❌Y / Y⭐️ 4.5 (25)

Return Metrics

551.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$35,042$70,085$105,128$140,171$175,214$350,428$1,051,285
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$35,042$70,085$105,128$140,171$175,214$350,428$1,051,285

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

551.85%

Payback Period Days

66

Return on Investment

551.85%

property-location

1720 Huna St Honolulu, Hawaii, 96817

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$1,500

Zestimate

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

$85,065

Annual Revenue

BNBCalc predicts this property will get $359 per night with 90% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 73% of comparables

Top 68% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$121,184

Avg annual revenue

90%

Avg occupancy rate

$359

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

$40k

$100k

$160k

$225k

Sign up to see the data on 40 all comparables

$35,043

Profit

Revenue

$85,065

Operating Expenses

$23,058

Operating Income

$62,007

Net Effective Rent

$26,964

Profit (Cash Flow)

$35,043

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

551.85%

Payback Period Days

66