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 3215 Ala Ilima St Apartment A1203, Honolulu, HI, 96818

3 bed β€’ 2 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$151,357

Profit (Cash Flow)

$74,081

Cash on Cash Return

861.4%

Annual Revenue

$151,357

AirDNA projects $265/night at 74% occupancy ($71,624). Airbtics projects $560/night at 74% occupancy ($151,357). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $560 rate per night.

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

Percentiles25%50%75%90%
Revenue$81,319$143,917$238,702$335,638
Occupancy58%76%95%99%
Nightly Rate$379$512$678$914

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
2BR+Den Downtown w/ Ocean Views and Free Parking

No image available

$95,837
$263
98%
311$150βœ…βœ…βŒY / Y⭐️ 5 (203)
2BR+DEN Downtown Honolulu Ocean View Free Parking

No image available

$90,512
$248
99%
311$130βœ…βœ…βŒY / Y⭐️ 4.5 (56)
2BR+Den Downtown w/ Ocean Views + Free Parking

No image available

$70,321
$198
96%
311$150βœ…βœ…βŒY / Y⭐️ 5 (89)
3 Waikiki Studios-Pool-Great for Friends/Families

No image available

$111,597
$392
77%
331$140βœ…βœ…βŒN / Y⭐️ 4.5 (10)
3 bedroom Zen Hawaiian Plantation Home

No image available

$208,760
$1,238
46%
33.530$300βœ…βœ…βŒY / Y⭐️ 5 (7)
Elegant Waikiki Apt 3b+2b, maximum 10,Free parking

No image available

$117,672
$318
100%
321$320❌❌❌Y / Y⭐️ 4.5 (43)
Waikiki Apt 3b+2b, maximum 11, 2 Free parking spot

No image available

$146,495
$395
100%
321$320❌❌❌Y / Y⭐️ 4.5 (20)
Panoramic Ocean Views....Penthouse (PH601)

No image available

$175,940
$505
95%
32.53$350βœ…βœ…βœ…Y / Y⭐️ 4.5 (65)
Modern 3BR Luxury Suite in Waikiki w/ Full Kitchen

No image available

$160,488
$670
65%
311$364βœ…βŒβŒY / Y⭐️ 5 (114)
Rare find, actual 3 bdrm/2 bath with Ocean View

No image available

$149,908
$705
58%
322$250βœ…βŒβŒY / Y⭐️ 5 (42)
Waikiki Triple Condo : 3 Condos in Prime Location

No image available

$119,071
$516
62%
331$395βœ…βœ…βŒN / Y⭐️ 4 (14)
3 Waikiki studios - Perfect for 12 guest

No image available

$125,126
$437
76%
331$445βœ…βœ…βŒN / Y⭐️ 4.5 (15)
Rare find, actual 3 bedrooms/2 bath Ocean View

No image available

$157,717
$756
57%
336$250βœ…βŒβŒY / Y⭐️ 5 (36)
DHBH 1402 3 Bedroom Rooftop unit with 360 views

No image available

$246,966
$896
75%
323$250❌❌❌Y / Y⭐️ 5 (44)
Waikiki Vacation Suitable for 12 people

No image available

$79,319
$402
52%
331$395βœ…βœ…βŒN / Y⭐️ 3.5 (13)
Deluxe, Hawaiian-Themed Penthouse!

No image available

$122,518
$442
70%
322$350βœ…βŒβŒY / Y⭐️ 4.5 (100)
3 Comfortable Units! Pool, Near Kapiolani Park!

No image available

$122,006
$565
59%
331$0βœ…βŒβœ…N / Y⭐️ 0 (0)
Great Sunset, 3 Affordable Units w/ Waikiki View!

No image available

$120,711
$559
59%
331$0βœ…βŒβœ…N / Y⭐️ 0 (1)
Ocean-Diamond Head Views PH Condo at Ilikai Hotel

No image available

$274,055
$767
96%
321$275βœ…βŒβŒY / Y⭐️ 4.5 (21)
Panoramic Waikiki Penthouse

No image available

$183,527
$520
96%
324$250❌❌❌Y / Y⭐️ 4.5 (109)
Welcoming Waikiki Legal Apt 3b+2b, 1 Free parking

No image available

$129,533
$352
100%
321$320❌❌❌Y / Y⭐️ 5 (22)
3 Awesome Studios~up to 12 guests~free parking

No image available

$223,850
$703
87%
331$0βœ…βŒβŒY / Y⭐️ 4.5 (21)
Sunny Beach Vacation - 9 guest

No image available

$116,674
$418
74%
331$395βœ…βœ…βŒN / Y⭐️ 3.5 (2)
3 Bedroom(4beds)+2 Bath+Partial Ocean View+Parking

No image available

$179,049
$529
91%
321$290❌❌❌Y / Y⭐️ 5 (123)
Luxury 3BRD(4beds)+2BTH+Partial Ocean View+Parking

No image available

$207,421
$561
99%
321$340❌❌❌Y / Y⭐️ 5 (52)
Triple Charm - Studios w/pool in Waikiki

No image available

$166,833
$548
80%
331$395βœ…βœ…βŒN / Y⭐️ 3.2 (11)
Ocean-City Panoramic PH Condo at the Royal Garden

No image available

$189,578
$631
81%
331$350βœ…βŒβŒY / Y⭐️ 4.5 (54)
Townhome condo in Downtown/Free Pkg/W/D

No image available

$261,215
$793
90%
31.53$0βœ…βœ…βŒY / Y⭐️ 5 (15)
Island Haven Spacious 3 Bedroom Apartment!

No image available

$62,831
$300
56%
319$245βœ…βœ…βŒY / Y⭐️ 4.5 (35)
Downtown Luxury Penthouse, in Unit W/D, Parking

No image available

$124,959
$397
86%
31.53$0βœ…βœ…βŒY / Y⭐️ 5 (17)
3B/3B Ocean View Condominium w/ Free Parking Stall

No image available

$72,322
$304
65%
3330$250❌❌❌Y / Y⭐️ 5 (100)
Waikiki Resort District - Penthouse!

No image available

$140,531
$388
98%
322$350βœ…βŒβŒY / Y⭐️ 4.8 (57)
Cozy Home Near Waikiki/Ala Moana/Convention Center

No image available

$33,895
$189
49%
3130$175❌❌❌Y / Y⭐️ 5 (141)
Penthouse - Waikiki's Resort District!

No image available

$222,867
$658
90%
332$350βœ…βŒβŒY / Y⭐️ 4.5 (41)
Relax in Our 3 Spacious Units! Enjoy Swimming Pool

No image available

$255,900
$1,626
43%
331$0βœ…βŒβœ…N / Y⭐️ 0 (1)
Escape to Paradise: 3-BR w/Pool and Tiki Bar

No image available

$61,122
$334
50%
3329$350βœ…βŒβœ…Y / Y⭐️ 5 (15)
Family Getaway! 3 Spacious Units, Pet-friendly!

No image available

$126,256
$1,078
32%
331$0βœ…βŒβœ…N / Y⭐️ 0 (1)
3 bedrm/2 bathrooms, near shopping center,freeway

No image available

$33,159
$151
60%
3230$200❌❌❌Y / Y⭐️ 4.8 (98)
The Mauna Mansion Waikiki - 1,700 sqft

No image available

$150,745
$509
79%
323$350βœ…βŒβŒY / Y⭐️ 5 (37)

Return Metrics

861.4% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$74,080$148,161$222,242$296,322$370,403$740,806$2,222,420
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$74,080$148,161$222,242$296,322$370,403$740,806$2,222,420

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

861.4%

Payback Period Days

42

Return on Investment

861.4%

property-location

3215 Ala Ilima St Honolulu, Hawaii, 96818

3 bed β€’ 2 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

Honolulu

Guide

Zoning

Market

Guide


Laws


Market Data

$151,357

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $265/night at 74% occupancy ($71,624.34). Airbtics projects $560/night at 74% occupancy ($151,357).

Top 56% of comparables

Top 38% 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.

$142,601

Avg annual revenue

74%

Avg occupancy rate

$560

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$110k

$190k

$275k

Sign up to see the data on 40 all comparables

$74,081

Profit

Revenue

$151,357

Operating Expenses

$31,676

Operating Income

$119,681

Net Effective Rent

$45,600

Profit (Cash Flow)

$74,081

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

861.4%

Payback Period Days

42