BNBCalc.com Investment Analysis Report of 1221 Victoria St

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

24.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.77%

Cap Rate

13.08%

Return on Investment

40.32%

Annual Revenue

$53,326

AirDNA projects $365/night at 40% occupancy ($53,325). Airbtics projects $241/night at 60% occupancy ($52,814). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,266$46,491$80,511$107,154
Occupancy41%56%77%85%
Nightly Rate$200$225$280$336

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Hana Hou Hale, Historic Home Honolulu
$72,710
$231
86%
21529$99❌❌❌N / Y⭐️ 5 (198)Profile

B

Colorful Condo in Makiki
$17,393
$108
44%
21430$0✅✅❌N / Y⭐️ 4.8 (54)Profile

C

2-bedroom 1 bath bright condo with free parking
$53,247
$190
76%
21430$195❌❌❌N / Y⭐️ 5 (7)Profile

D

Stylish 2b/1b-Ala Moana,at lease 30days
$31,621
$90
96%
21430$150❌❌❌N / N⭐️ 5 (6)Profile

E

King Bd+WiFi+AC+Pkg★Hospitals★DT•Waikiki•Ala Moana
$66,921
$336
54%
21630$180❌❌❌N / Y⭐️ 5 (18)Profile

Operating Expenses

Monthly Expenses

$1,718

Annual Expenses

$20,612

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,144

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$444

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,405

Annual Mortgage & Tax

$16,860

Downpayment

Purchase Price

$250,000

Percent Down

20%

Total Downpayment

$50,000

Total Loan Amount

$200,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,199

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$206

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

90,133 sqft

Year built:

-

Size:

-

Type:

LAND

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use: Residential - Vacant Land
  • Stories: 0
  • Lot size:90,133 sqft
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces: 0
  • Basement:

Lot Info

  • Zoning: A-2
  • Land Use: Residential
  • Parcel Number: 1-2-4-013-019
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
06/19/08$00%Record Owner
03/12/08$00%Record Owner
03/30/06$00%Record Owner
11/14/05$00%Record Owner

Ownership

  • Name: Admiral Thomas Apts
  • Owner Occupied: No
  • Owner Mailing Address:
  • Years Owned: 52
  • Home Equity: -
  • Mortgage Balance Remaining: $770,223
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$32,713

Your total deduction

$100,928

So, your new taxable income is your previous income minus your total deduction ($150,000 - $100,928)

$49,072

Your old tax bill

$45,000

Your new tax bill

$14,722

Estimated tax savings

$30,278

property-location

1221 Victoria St Honolulu, Hawaii, 96814-1435

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$643,400

Zestimate

$53,326

Annual Revenue

BNBCalc predicts this property will get $241 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.77%

Cap Rate

13.08%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Your total deduction

$19,616

Your adjusted annual income

$150,000 - $19,616 = $130,384

Taxes on $130,384 (30%)

$39,115

Your old tax bill

$45,000

Your new tax bill

$39,115

Estimated tax savings

$5,885

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com