95-269 Waikalani Dr Mililani, Hawaii, 96789
2 bed β’ 1 bath β’ 4 guests

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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