BNBCalc Short Term Rental Rental Arbitrage Analysis 2574 Cartwright Rd 38, Honolulu, HI, 96815

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$58,165

Profit (Cash Flow)

$17,004

Cash on Cash Return

390.9%

Annual Revenue

$58,165

AirDNA projects $226/night at 71% occupancy ($58,607). Airbtics projects $175/night at 91% occupancy ($58,165). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 91% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,725	$56,785	$79,469	$88,988
Occupancy	86%	91%	98%	100%
Nightly Rate	$143	$167	$216	$236

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 Block from Waikiki Beach : Peek A Boo Ocean view	$48,455	$157	83%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (18)
Fantastic Diamond Head & Ocean Views-Best Location	$52,485	$170	83%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (110)
#3mins to Beach@Waikiki！Private unit/Family stay!	$48,219	$158	82%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (48)
23rd Fl Waikiki Sunset \| Pool \| Parking \| Mtn View	$59,769	$166	96%	1	1	1	$160	✅	❌	❌	N / Y	⭐️ 5 (53)
24FL Ocean View\|New Remodeled\|Free Parking+WIFI+AC	$86,210	$236	98%	1	1	3	$173	❌	❌	❌	Y / Y	⭐️ 5 (85)
# Just 2 mins from World famous Waikiki Beach!	$51,314	$159	87%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4 (38)
Luxury Condo 3bd, free parking .	$61,624	$173	94%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (276)
Incredible 1 Bedroom at Waikiki Banyan 31st Flr T1	$61,900	$169	98%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (101)
#1 Block from Waikiki Beach :Peek A Boo Ocean view	$46,980	$154	82%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (12)
High Floor OceanView 1 Bedroom & Free Parking	$71,007	$220	86%	1	1	1	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (134)
Waikiki Banyan - Beautiful & Conveniently Located	$74,001	$224	90%	1	1	3	$215	✅	✅	❌	Y / Y	⭐️ 5 (53)
Renovated Waikiki condo 2(Q)+1(F)bed +Free Parking	$64,932	$176	98%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (168)
Waikiki 1 BR Condo +Free Parking /1 Block to Beach	$56,419	$178	83%	1	1	1	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
The Birdcage, Waikiki Hideaway	$54,215	$157	94%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (176)
WG 600 - 1/2 block from Waikiki Beach, Park & Zoo	$37,794	$116	87%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (103)
WG 802 Our Ocean Retreat offers 2 Twins or 1 King	$37,990	$123	83%	1	1	2	$89	✅	❌	❌	Y / Y	⭐️ 4.5 (157)
WG 701 1 Block to Beach, Best Waikiki Location	$38,403	$120	85%	1	1	2	$89	✅	❌	❌	Y / Y	⭐️ 4.5 (116)
WG 411 -1 Block to Beach, Diamondhead & Zoo View	$44,653	$139	87%	1	1	2	$98	✅	❌	❌	Y / Y	⭐️ 4.5 (75)
WG 422 at the Waikiki Grand Hotel®	$44,871	$135	90%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (40)
Ocean View Across Waikiki Beach Modern Bungalow	$58,933	$157	99%	1	1	1	$120	✅	❌	❌	N / Y	⭐️ 5 (133)
WG 805 Quiet studio w/ lanai, kitchenette & Pool	$37,135	$111	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
WG 317 Studio at The Waikiki Grand, Pool & A/C	$38,063	$116	88%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
WG 804 Calm & Quiet Waikiki Grand Hotel® Studio	$35,043	$106	88%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
Heart of Waikiki amazing ocean view1 free parking	$78,944	$222	94%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (95)
Free Parking!* Waikiki 1BR Suite Newly Renovated!	$78,400	$214	96%	1	1	1	$200	✅	✅	❌	N / Y	⭐️ 5 (90)
Fresh 1 Bedroom with Parking at Waikiki Banyan	$51,845	$154	87%	1	1	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Amazing High Floor 1bd/1ba with Diamond Head View	$71,458	$211	89%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (39)
#3min to Awesome Beach!Family can stay/2Queen beds	$37,134	$145	68%	1	1	1	$58	❌	❌	❌	N / Y	⭐️ 4.5 (71)
Cozy & Modern Coastal-King Bed 1BR w/Parking	$86,958	$236	100%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (61)
[Rare]Mtn View \| Walk Score 95 \| Parking \| Kitchen	$90,483	$245	98%	1	1	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (44)
Waikiki Grand Castle Hotel	$35,173	$109	85%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 5 (223)
Upscale Waikiki Condo w/Parking, WD+1000SQFT Patio	$106,251	$307	93%	1	1	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (53)
Waikiki Beach one bedroom with Lanai free parking	$60,380	$160	100%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (90)
Ocean views! Near beach! A/C, WiFi, Pkg! WU2910	$86,429	$241	97%	1	1	1	$289	✅	❌	❌	Y / Y	⭐️ 5 (20)
Waikiki Beach Ocean View 1 BD +Lanai +FREE parking	$68,066	$181	100%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (121)
Free Parking & 32F A block Away from Waikiki Beach	$69,956	$183	100%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (83)
Unobstructed Waikiki Beach Ocean View Free Parking	$80,856	$215	100%	1	1	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (107)
Heart of Waikiki - beach holiday condo up high	$78,935	$225	95%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (114)
Unobstructed Mountain View 34F Suite +Free Parking	$42,245	$110	100%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (81)
25FL- Beautiful Island Style 1BR Condo w/Parking~	$80,349	$222	98%	1	1	1	$180	✅	✅	❌	N / Y	⭐️ 5 (34)

Return Metrics

390.88% 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)	$17,003	$34,007	$51,010	$68,014	$85,018	$170,036	$510,109
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	$17,003	$34,007	$51,010	$68,014	$85,018	$170,036	$510,109

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

390.88%

Payback Period Days

Return on Investment

390.88%

2574 Cartwright Rd 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

$58,165

Annual Revenue

BNBCalc predicts this property will get $175 per night with 91% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$60,356

Avg annual revenue

91%

Avg occupancy rate

$175

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

$35k

$60k

$80k

$105k

$17,004

Profit

Revenue

$58,165

Operating Expenses

$19,561

Operating Income

$38,604

Net Effective Rent

$21,600

Profit (Cash Flow)

$17,004

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

390.88%

Payback Period Days