BNBCalc.com Investment Analysis Report of 445 Seaside Ave, Honolulu, HI, 96815

1 bed • 1 bath • 6 guests • $390,900

BNB

Calc

Return Metrics

9.02% 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

9.02%

Cap Rate

8.91%

Return on Investment

25.55%

Annual Revenue

$55,795

AirDNA projects $228/night at 67% occupancy ($55,794). Airbtics projects $166/night at 89% occupancy ($53,961). Airbtics predicts this property will perform in the 43% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$43,467$56,791$72,646$86,376
Occupancy86%93%98%99%
Nightly Rate$134$162$197$231

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Penthouse,Ocean View, W/D, Pkg, AC, Washlets MSPH4
$107,431
$302
96%
1241$329✅❌❌N / Y⭐️ 4.8 (89)Profile

B

Waikiki Condo w/Parking at Marine Surf
$50,275
$190
70%
1241$150✅❌❌N / Y⭐️ 4.6 (212)Profile

C

Boutique hotel in Waikiki Beach - Location!
$25,993
$100
66%
1222$150✅❌❌N / Y⭐️ 4.7 (22)Profile

D

Cozy Beautiful 1BR Waikiki Family & Group Suite!
$91,622
$255
96%
1161$225✅✅❌N / Y⭐️ 5 (58)Profile

E

26FL-Renovated Modern 1BR w/Stunning Views-Waikiki
$85,072
$237
96%
1161$225✅✅❌N / Y⭐️ 4.9 (53)Profile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,933

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$465

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,197

Annual Mortgage & Tax

$26,364

Downpayment

Purchase Price

$390,900

Percent Down

20%

Total Downpayment

$78,180

Total Loan Amount

$312,720

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,875

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$322

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

$18,553

Deductible property tax

$3,870

Est. Depreciation Value

$182,755

Profit on this property

$34,861

Your total deduction

$170,316

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,316)

-$20,316

Your old tax bill

$45,000

Your new tax bill

-$6,095

Estimated tax savings

$51,095

property-location

445 Seaside Ave Honolulu, Hawaii, 96815

1 bed • 1 bath • 6 guests

Purchase Price

Est. $1,875/mo

Agent

Inquire about this property

Contact

$390,900

Zestimate

62

Airbnb Investor Score

$8,497

Annual Profit

8.9%

Cap Rate

9.0%

Cash on Cash

$55,795

Annual Revenue

BNBCalc predicts this property will get $166 per night with 89% occupancy, putting it in the top 43% 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

9.02%

Cap Rate

8.91%

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

$18,553

Deductible property tax

$3,870

Your total deduction

$45,825

Your adjusted annual income

$150,000 - $45,825 = $104,175

Taxes on $104,175 (30%)

$31,252

Your old tax bill

$45,000

Your new tax bill

$31,252

Estimated tax savings

$13,748

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