BNBCalc Short Term Rental Rental Arbitrage Analysis 92-1492 Aliinui Dr, Kapolei, HI, 96707

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$197,071

Profit (Cash Flow)

$101,852

Cash on Cash Return

1150.9%

Annual Revenue

$197,071

AirDNA projects $288/night at 81% occupancy ($85,204). Airbtics projects $658/night at 82% occupancy ($197,071). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 82% occupancy rate, $658 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$131,413	$198,673	$273,554	$314,239
Occupancy	73%	84%	92%	95%
Nightly Rate	$490	$643	$808	$890

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Villa Paradise Home	$73,420	$340	59%	3	2.5	29	$425	❌	❌	❌	Y / Y	⭐️ 5 (11)
Luxury Oasis Resort Villa	$114,621	$429	73%	3	2	29	$425	❌	❌	❌	Y / Y	⭐️ 5 (39)
Relaxing Paradise Getaway	$112,779	$434	71%	3	2.5	5	$425	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
5*Stars - Ko Olina Beach Villa Resort 3 bd/3 ba	$156,773	$628	68%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (88)
Beachfront Condo ~ Beach Villas at Ko Olina O821	$262,593	$820	87%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (32)
Hawaii Ko Olina Beach Villa Dream	$251,124	$804	85%	3	0	1	$497	✅	✅	❌	Y / Y	⭐️ 5 (19)
Hale Kailani O-522 a place to gather and relax	$155,829	$653	65%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (35)
3BR 1650 sqft - Ocean Front Beach Villas Ko Olina	$377,979	$1,109	93%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (14)
Luxury Ko Olina Beach Rental, Panoramic Ocean View	$181,623	$595	83%	3	3	6	$430	✅	✅	❌	Y / Y	⭐️ 5 (57)
Ocean views - 3 bdr BV Koolina/ 8ppl /KIDS gear	$313,198	$890	96%	3	3	6	$480	✅	✅	❌	Y / Y	⭐️ 5 (65)
Hale Kai \| Pampered Ko Olina Villa	$162,856	$460	96%	3	3	1	$600	✅	✅	❌	Y / Y	⭐️ 4.5 (22)
New listing at Beach Villas Ko Olina - BV O312	$257,704	$788	89%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (8)
Paradise At Its Best	$173,303	$501	94%	3	2.5	7	$350	✅	✅	❌	Y / Y	⭐️ 5 (27)
Hale Hoaloha \| Ko Olina \| Beachfront Condo!	$143,831	$453	86%	3	3	1	$600	✅	✅	❌	Y / Y	⭐️ 5 (26)
Ko Olina Beach Villas O805: Serene Beach Escape	$214,875	$610	95%	3	2.5	6	$662	✅	❌	❌	Y / Y	⭐️ 5 (11)
Your Resort Home! Walk to Disney & Beach!	$96,112	$404	65%	3	2	29	$500	❌	❌	❌	Y / Y	⭐️ 5 (19)
Serene Oasis - Home Away from Home	$109,361	$391	76%	3	2.5	29	$425	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Luxury 3BR/2.5B in KoOlina Ocean/Garden Views	$249,723	$896	76%	3	2.5	6	$450	✅	✅	❌	Y / Y	⭐️ 5 (49)
Magnificent ocean view Beach Villas Ko Olina O802	$212,007	$678	85%	3	2.5	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (22)
Beautiful 3 Bedroom Villa	$105,536	$395	73%	3	2.5	29	$450	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Hale Pumehana O-1202 stunning views and comfort	$246,444	$894	75%	3	3.5	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (14)
Ko Olina ocean views and steps to the beach B703	$321,855	$902	97%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (34)
Hale Kaimana O-622 a place to connect and enjoy	$167,331	$633	72%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Ko Olina Beach Villas Largest 3br/3ba w/2 Masters	$224,544	$688	89%	3	3	6	$395	✅	✅	❌	Y / Y	⭐️ 5 (159)
Luxurious ocean view suite Ko Olina Resort O1005	$231,122	$750	84%	3	2.5	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (45)
Steps to the beach with ocean views O721	$249,043	$845	80%	3	3	6	$495	✅	✅	❌	Y / Y	⭐️ 5 (22)
Hale Pikake O-406 a spacious and comfortable Gem	$179,064	$608	80%	3	3	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (22)
Stunning BeachTower 3bdrm Villa at Ko Olina Resort	$273,861	$846	88%	3	3	6	$419	✅	✅	❌	Y / Y	⭐️ 5 (59)
Island Paradise Resort Villa	$94,853	$418	62%	3	2	29	$425	❌	❌	❌	Y / Y	⭐️ 5 (43)
Beach Villas Poolside Resort at the Ko Olina Beach	$191,857	$560	91%	3	3	1	$399	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Ko Olina Beach Villas B403: Ocean & Pool Views	$218,392	$606	96%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Ko Olina Beach Villas B103: Oceanview Luxury	$298,588	$847	94%	3	3	6	$783	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ko Olina Villas B204: Ocean Views from Lanai	$211,341	$604	92%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ko Olina Beach Villa Perfect for Family Getaway	$112,165	$429	71%	3	3	29	$425	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Ko Olina Beach Villa Ocean View 3BR/3BA - B907	$223,758	$780	78%	3	3	6	$450	✅	✅	❌	Y / Y	⭐️ 5 (169)
Villa B207 Private location closest to the beach,	$268,971	$796	92%	3	3	1	$390	✅	✅	❌	Y / Y	⭐️ 5 (7)
Ko Olina Beach Villas O1111: Penthouse Ocean View	$230,089	$694	87%	3	3	6	$683	✅	❌	❌	Y / Y	⭐️ 5 (3)
Hale Nalani O-202 a hidden Gem, comfort and fun	$164,968	$611	73%	3	2.5	6	$475	✅	✅	❌	Y / Y	⭐️ 5 (27)
Ke Ola Nani "Beautiful Life" Beach Villas	$296,936	$854	95%	3	3	6	$375	✅	✅	❌	Y / Y	⭐️ 5 (111)
Hale Kahakai \| Ko Olina \| Beach Villa w/ Pool!	$184,288	$691	72%	3	3	1	$600	✅	✅	❌	Y / Y	⭐️ 4.5 (30)

Return Metrics

1,150.86% 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)	$101,851	$203,703	$305,555	$407,407	$509,259	$1,018,518	$3,055,554
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	$101,851	$203,703	$305,555	$407,407	$509,259	$1,018,518	$3,055,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,150.86%

Payback Period Days

Return on Investment

1,150.86%

92-1492 Aliinui Dr Kapolei, Hawaii, 96707

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$197,071

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $288/night at 81% occupancy.Projected nightly rate is $658/night at 82% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$202,867

Avg annual revenue

82%

Avg occupancy rate

$658

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

$70k

$170k

$270k

$380k

$101,852

Profit

Revenue

$197,071

Operating Expenses

$37,619

Operating Income

$159,452

Net Effective Rent

$57,600

Profit (Cash Flow)

$101,852

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,150.86%

Payback Period Days