1221 Victoria St Honolulu, Hawaii, 96814-1435
2 bed • 2 bath • 6 guests • $250,000
$643,400
Zestimate
Est. $3,086/mo
Annual Revenue
$53,326
Profit (Cash Flow)
$15,853
Cap Rate
13.1%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $365/night at 40% occupancy ($53,326) Airbtics projects $241/night at 60% occupancy ($52,814)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$53,326
$53,326
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$72,710 | $231 | 86% | 2 | 1 | 5 | 29 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (198) | Profile | |
$17,393 | $108 | 44% | 2 | 1 | 4 | 30 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.8 (54) | Profile | |
$53,247 | $190 | 76% | 2 | 1 | 4 | 30 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (7) | Profile | |
$31,621 | $90 | 96% | 2 | 1 | 4 | 30 | $150 | ❌ | ❌ | ❌ | Yes / No | ⭐️ 5 (6) | Profile | |
$66,921 | $336 | 54% | 2 | 1 | 6 | 30 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (18) | Profile |
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%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com