BNBCalc Short Term Rental Rental Arbitrage Analysis 1778 Ala Moana Boulevard, Honolulu, HI

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$64,688

Profit (Cash Flow)

$14,279

Cash on Cash Return

328.3%

Annual Revenue

$64,688

AirDNA projects $192/night at 84% occupancy ($58,906). Airbtics projects $199/night at 89% occupancy ($64,688). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 89% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,758	$64,886	$88,710	$98,639
Occupancy	84%	90%	97%	99%
Nightly Rate	$156	$194	$244	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#Private studio with FREE Parking! near Ala Moana!	$51,616	$156	89%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Steps From Beach 2Queen-Bed Free Parking/WiFi/POOL	$43,906	$130	88%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (285)
# FREE Parking/pool! Private studio near Ala Moana	$64,282	$195	89%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (23)
#380sqft Private studio near Hilton Lagoon	$60,063	$184	88%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (26)
Newly Remodeled Ilikai Ocean View W/ Free Parking	$75,007	$206	93%	1	1	1	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (98)
Spacious Studio w/Parking Steps to Beach & Mall	$41,597	$116	95%	1	1	1	$105	✅	✅	❌	Y / Y	⭐️ 5 (61)
#Waikiki private 1BR on 17FL! Near Harbor& Lagoon	$64,761	$242	72%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Panoramic OceanView/STEPS FROM BEACH/FreePark/3801	$62,696	$194	84%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (48)
# FREE Parking 5min from Ala Moana&Hilton Lagoon	$52,053	$182	77%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Central Waikiki Area w/ Free Parking	$50,312	$135	100%	1	1	2	$90	✅	✅	❌	Y / Y	⭐️ 5 (232)
Mermaid's Cozy Nest	$30,742	$88	90%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (55)
Center of Waikiki w/Free Parking at Palms Waikiki	$54,800	$148	100%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (106)
Ocean View private studio 5min from Ala Moana	$58,250	$189	83%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.3 (18)
Waikiki 1BR! 5min to Ala Moana centar& Beach area	$65,628	$244	72%	1	1	1	$78	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
380sqft Private studio near Ala Moana!	$62,069	$186	90%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Panoramic OceanView/STEPS FROM BEACH/FreeParking	$62,518	$168	96%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (214)
Vacation Pro! Ilikai	$46,824	$135	93%	1	1	2	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (139)
Waikiki Beach Experience! Luxury OceanView Suite!	$109,719	$301	97%	1	1	1	$190	✅	❌	❌	Y / Y	⭐️ 5 (34)
Waikiki 1 Bed Studio with Mountain View Lanai	$34,602	$108	85%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (91)
Affordable Luxury	$42,838	$132	84%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
# Ocean view & W/free parking near Hilton Lagoon	$54,232	$197	74%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
#Amazing ocean view Studio on 38FL + FREE Parking	$56,479	$206	74%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
Waikiki Oceanfront Condo 2 Minutes to the Beach	$84,940	$264	87%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (202)
Marina/Ocean Views, Walk to Beach! Washlet! ILM590	$89,784	$244	99%	1	1	1	$274	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Oceanfront Bliss \| 180° Views & No Tax Surprises	$101,245	$299	92%	1	1	3	$188	❌	❌	❌	Y / Y	⭐️ 5 (80)
Top FL-Upscale Ocean View 1BR w/Free Parking	$113,142	$338	90%	1	1	1	$200	❌	❌	❌	N / Y	⭐️ 5 (86)
Cozy 1 bdrm @ Aqua Palms Waikiki with FREE parking	$72,715	$249	77%	1	1	1	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
Cozy Hotel Studio 2 Queen Beds - Diamond Head View	$52,295	$155	89%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (94)
Waikiki Palms, Central Location, FREE parking	$57,410	$157	96%	1	1	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (76)
# Breath taking Ocean&Diamond Head View!	$63,943	$206	84%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (69)
Ocean view/Oceanfront Condo at the Ilikai hotel	$62,110	$170	99%	1	1	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (16)
Million Dollar Ocean View Condo - Free Parking	$91,739	$250	97%	1	1	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (217)
Ilikai 1122 Ocean / Lagoon / King Bed, Sofa Bed	$82,646	$232	97%	1	1	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (28)
Ilikai 1827 Ocean / Sunset / Marina Views 2 Double	$97,826	$270	98%	1	1	1	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
Ilikai 2122	$96,500	$264	99%	1	1	1	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
⛵️ Waikiki Beach Ocean & Harbor Views Ilikai Condo	$88,750	$258	93%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (108)
Ilikai Marina High Floor! Best View! (IM692)	$70,105	$211	84%	1	1	1	$261	❌	❌	❌	N / Y	⭐️ 4.5 (38)
Oceanfront Condo in Paradise + Million Dollar View	$84,340	$229	100%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (136)
Waikiki Ilikai Resort Sleeps 5 /Pool +Free Parking	$65,009	$181	94%	1	1	1	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (72)
12F Oasis: Studio with Balcony and Ocean Scene	$60,967	$161	100%	1	1	1	$185	✅	❌	❌	N / N	⭐️ 5 (49)

Return Metrics

328.25% 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)	$14,278	$28,557	$42,836	$57,115	$71,394	$142,788	$428,366
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	$14,278	$28,557	$42,836	$57,115	$71,394	$142,788	$428,366

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

328.25%

Payback Period Days

111

Return on Investment

328.25%

1778 Ala Moana Blvd Honolulu, Hawaii, 96815

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide

Laws

Market Data

$64,688

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 84% occupancy.Projected nightly rate is $199/night at 89% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$67,011

Avg annual revenue

89%

Avg occupancy rate

$199

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

$30k

$55k

$85k

$115k

$14,279

Profit

Revenue

$64,688

Operating Expenses

$20,409

Operating Income

$44,279

Net Effective Rent

$30,000

Profit (Cash Flow)

$14,279

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

328.25%

Payback Period Days

111