BNBCalc.com Investment Analysis Report of 134 Kapahulu Ave, Honolulu, HI, 96815

1 bed • 1 bath • 2 guests • $350,000

BNB

Calc

Return Metrics

9.19% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.19%

Cap Rate

8.97%

Return on Investment

25.64%

Annual Revenue

$51,814

AirDNA projects $173/night at 82% occupancy ($51,813). Airbtics projects $187/night at 90% occupancy ($61,470). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$47,261$62,438$78,484$100,107
Occupancy87%93%97%99%
Nightly Rate$146$180$215$268

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

STUNNING PENTHOUSE - 100FT TO BEACH - LEGAL!!
$122,521
$349
95%
1243$195✅❌❌N / Y⭐️ 5 (216)Profile

B

The Birdcage, Waikiki Hideaway
$50,864
$146
95%
1123$100✅❌❌N / Y⭐️ 4.8 (175)Profile

C

TWP 406 1 Bedroom Apt. w/Kitchen, Queen, Sofabed
$63,658
$182
95%
1142$125❌❌❌N / Y⭐️ 4.7 (63)Profile

D

3min to Awesome Beach♪ Family can stay/2Queen beds
$34,074
$112
81%
1141$58❌❌❌N / Y⭐️ 4.8 (64)Profile

E

1 Block from Waikiki Beach : Peek A Boo Ocean view
$42,300
$142
80%
1141$38❌❌❌N / Y⭐️ 4.8 (11)Profile

Operating Expenses

Monthly Expenses

$1,701

Annual Expenses

$20,416

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,132

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$432

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,967

Annual Mortgage & Tax

$23,604

Downpayment

Purchase Price

$350,000

Percent Down

20%

Total Downpayment

$70,000

Total Loan Amount

$280,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,679

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$289

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

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

  • Market Estimate: -

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$163,917

Profit on this property

$31,398

Your total deduction

$152,596

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,596)

-$2,596

Your old tax bill

$45,000

Your new tax bill

-$779

Estimated tax savings

$45,779

property-location

134 Kapahulu Ave Honolulu, Hawaii, 96815

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$390,900

Zestimate

63

Airbnb Investor Score

$7,793

Annual Profit

9.0%

Cap Rate

9.2%

Cash on Cash

$51,814

Annual Revenue

BNBCalc predicts this property will get $187 per night with 90% occupancy, putting it in the top 46% 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

9.19%

Cap Rate

8.97%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$40,932

Your adjusted annual income

$150,000 - $40,932 = $109,068

Taxes on $109,068 (30%)

$32,720

Your old tax bill

$45,000

Your new tax bill

$32,720

Estimated tax savings

$12,280

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