BNBCalc Short Term Rental Rental Arbitrage Analysis 55-053 Naupaka Street, Laie, HI

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$131,137

Profit (Cash Flow)

$54,089

Cash on Cash Return

819.5%

Annual Revenue

$131,137

AirDNA projects $296/night at 84% occupancy ($90,814). Airbtics projects $408/night at 88% occupancy ($131,137). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 88% occupancy rate, $408 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$112,410	$129,302	$166,929	$197,777
Occupancy	85%	90%	96%	99%
Nightly Rate	$358	$387	$467	$536

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hawaiian Country Retreat - 30 day stays	$61,864	$167	99%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (276)
Ocean View Vacation Home	$142,094	$400	97%	2	2.5	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (18)
Ku'ulei @Turtle Bay - Pool, AC, Beach steps away	$171,734	$513	91%	2	2	3	$266	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Serene Turtle Bay Condo on Golf Course	$77,883	$208	100%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (285)
Hale Nani – Spacious Family Retreat at Turtle Bay	$107,656	$375	78%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (15)
Hawaiian Dream @ Turtle Bay. Permit #2211-CCH-0078	$117,595	$376	85%	2	3	1	$310	✅	❌	❌	Y / Y	⭐️ 4.5 (164)
Newly Renovated King/Loft with Split AC	$177,197	$536	88%	2	2	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (128)
Hale He'e' Nalu (Surf House) in Turtle Bay!	$100,662	$278	96%	2	2	2	$248	✅	❌	❌	Y / Y	⭐️ 5 (304)
The Seascape at Turtle Bay	$103,237	$277	100%	2	1	1	$185	✅	❌	❌	Y / Y	⭐️ 5 (93)
Hale Koa (Newly updated condo with split AC)	$169,223	$522	87%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (103)
Nalu Blue - Turtle Bay	$134,786	$379	95%	2	3	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (250)
Hale Honu- Paradise at Turtle Bay	$87,179	$372	63%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (450)
Aloha at Turtle Bay w/ Loft	$123,593	$347	97%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (213)
North Shore Surfer's Paradise -Legal Beach Rental	$157,697	$463	92%	2	2	1	$199	✅	❌	❌	Y / Y	⭐️ 5 (157)
Honu Hale on Turtle bay golf course & near beach	$141,367	$386	99%	2	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)
Maile Retreat ~ Peaceful Home	$116,450	$345	90%	2	2	1	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Hale Nalu ~ The Surfer's Retreat on Oahu’s North	$100,818	$346	77%	2	2.5	1	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Hale Ia ~ The House of the Fish	$94,071	$284	88%	2	2	1	$325	✅	❌	❌	Y / Y	⭐️ 4 (2)
Spacious Townhouse by the beach	$125,854	$372	91%	2	3	2	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (138)
Happy Hawaiian Home	$126,024	$406	84%	2	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (39)
HawaiianaLuxe_Townhouse at Turtle Bay_Hale LuLu	$137,656	$372	100%	2	2.5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (201)
Relaxing Turtle Bay townhome near the beach	$126,848	$349	96%	2	2	2	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (108)
Turtle Bay Condo. Delight in Paradise!	$118,301	$481	66%	2	2	1	$210	✅	❌	❌	Y / Y	⭐️ 5 (105)
Kuilima Estates West #120: Golf View @ Turtle Bay	$151,462	$698	52%	2	2	3	$635	✅	❌	❌	Y / Y	⭐️ 5 (19)
Vacation Vibes The Ritz Carlton at Turtle Bay,Oahu	$129,907	$409	84%	2	2	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (219)
The Loft- North Shore @ Turtle Bay	$157,068	$496	86%	2	2	3	$235	✅	❌	❌	Y / Y	⭐️ 5 (72)
Turtle Bay Getaway 2BD+LOFT	$136,466	$389	95%	2	1.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (50)
Stunning Golf Course front near the beach.	$184,704	$544	91%	2	2	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (72)
The Kuilima Beach Loft	$143,094	$451	85%	2	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (146)
Newly remodeled 2 BR/2 BA condo with pools	$140,674	$439	87%	2	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (57)
Beautiful Kuilima Condo @ Turtle Bay	$119,004	$393	81%	2	2	2	$275	✅	❌	❌	Y / Y	⭐️ 4.5 (176)
Turtle Bay Surf&Golf Condo-AC,Pool,Steps to beach	$124,535	$375	90%	2	2	2	$249	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Serendipity at Turtle Bay - 1 Bedroom + Loft	$145,215	$411	96%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (58)
Charming home by the pool near the beac	$119,894	$346	93%	2	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (191)
Hale Pua ~ The House of Flowers	$123,087	$440	75%	2	2	1	$325	✅	❌	❌	Y / Y	⭐️ 5 (20)
Spectacular golf course front steps from the beach	$137,032	$377	98%	2	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (63)
Tropical Getaway near beach	$128,964	$361	96%	2	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (91)
🏝 Hale Ohana 🏝- newly remodeled with bikes!	$183,577	$580	86%	2	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (80)
Turtle Bay Alea Condo - Sleeps 6, Free Wifi!	$178,157	$536	89%	2	2	1	$387	✅	❌	❌	Y / Y	⭐️ 4 (11)
Turtle Bay Perfect Family Destination near beach	$181,586	$542	91%	2	3	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (154)

Return Metrics

819.53% 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)	$54,089	$108,178	$162,268	$216,357	$270,446	$540,893	$1,622,681
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	$54,089	$108,178	$162,268	$216,357	$270,446	$540,893	$1,622,681

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

819.53%

Payback Period Days

Return on Investment

819.53%

55 Naupaka St Laie, Hawaii, 96762

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$131,137

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $296/night at 84% occupancy.Projected nightly rate is $408/night at 88% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$132,605

Avg annual revenue

88%

Avg occupancy rate

$408

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

$60k

$100k

$140k

$185k

$54,089

Profit

Revenue

$131,137

Operating Expenses

$29,048

Operating Income

$102,089

Net Effective Rent

$48,000

Profit (Cash Flow)

$54,089

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

819.53%

Payback Period Days