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 95-269 Waikalani Dr, Mililani, HI, 96789

2 bed β€’ 1 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$156,244

Profit (Cash Flow)

$96,608

Cash on Cash Return

1521.4%

Annual Revenue

$156,244

AirDNA projects $325/night at 83% occupancy ($98,524). Airbtics projects $586/night at 73% occupancy ($156,244). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $586 rate per night.

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

Percentiles25%50%75%90%
Revenue$115,689$178,782$201,716$227,798
Occupancy64%77%82%89%
Nightly Rate$488$628$664$687

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
Hale Lokelani O-403 elegance and beauty to relax
$143,476
$646
60%
226$365βœ…βœ…βŒY / Y⭐️ 4.8 (45)
Hale Ko Lani O-506 heavenly getaway
$149,725
$650
61%
226$365βœ…βœ…βŒY / Y⭐️ 4.5 (6)
Hale 'oli'oli O-703 the joy comfort and views
$148,978
$682
59%
226$365βœ…βœ…βŒY / Y⭐️ 4.7 (3)
Hale Healani B-705 Stunning Views of the ocean
$175,735
$657
72%
226$365βœ…βœ…βŒY / Y⭐️ 5 (9)
Ko Olina Beach Villa Frontal Oceanview 2 bd/2 ba
$125,805
$435
77%
226$375βœ…βŒβŒY / Y⭐️ 4.9 (115)
Marriott's Ko Olina Beach Club - 2BR Villa
$139,373
$560
68%
225$0βœ…βœ…βŒY / Y⭐️ 5 (6)
Modern, Spacious Family Friendly Villa in KoOlina
$91,385
$327
75%
2310$325❌❌❌Y / Y⭐️ 4.8 (30)
Marriott's Ko Olina Beach Club - 2BR Villa
$247,094
$776
87%
225$0βœ…βœ…βŒY / Y⭐️ 5 (15)
Breathtaking Ocean View Luxury Villa
$148,718
$488
83%
226$375βœ…βœ…βŒY / Y⭐️ 5 (18)
Beautiful Beachfront KoOlina Club Resort,2BR Villa
$88,411
$671
36%
221$0βœ…βœ…βŒY / Y⭐️ 4.7 (3)
Alluring Elegant Ocean View Luxury Beach Villa
$143,571
$481
81%
226$375βœ…βœ…βŒY / Y⭐️ 5 (29)
KoOlina Villa~Amazing Sunset Views~Family Friendly
$207,233
$691
81%
226$450βœ…βœ…βŒY / Y⭐️ 5 (44)
Ko Olina Beach, Ocean View, near Disney Aulani
$209,180
$619
91%
226$375βœ…βœ…βŒY / Y⭐️ 5 (164)
Marriott's Ko Olina Beach Club - 2BR Villa
$181,580
$628
79%
225$0βœ…βœ…βŒY / Y⭐️ 5 (3)
Backyards North Shore Ocean/beachfront home 30 nts
$178,781
$489
96%
2230$235❌❌❌Y / Y⭐️ 4.8 (116)

Return Metrics

1,521.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$96,608$193,216$289,825$386,433$483,041$966,083$2,898,250
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$96,608$193,216$289,825$386,433$483,041$966,083$2,898,250

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,521.39%

Payback Period Days

24

Return on Investment

1,521.39%

property-location

95-269 Waikalani Dr Mililani, Hawaii, 96789

2 bed β€’ 1 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

$156,244

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $325/night at 83% occupancy.Projected nightly rate is $586/night at 73% occupancy.

Top 61% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$158,603

Avg annual revenue

73%

Avg occupancy rate

$586

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

$85k

$140k

$190k

$250k

Sign up to see the data on 15 all comparables

$96,608

Profit

Revenue

$156,244

Operating Expenses

$32,312

Operating Income

$123,932

Net Effective Rent

$27,324

Profit (Cash Flow)

$96,608

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,521.39%

Payback Period Days

24

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service