4770 Pepelani Loop Princeville, Hawaii, 96722
2 bed • 2 bath • 6 guests
Est. $3,608/mo
Inquire about this property
Contact Agent
$752,300
Zestimate
$76,219
Annual Revenue
BNBCalc predicts this property will get $262 per night with 79% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,579
Avg annual revenue
79%
Avg occupancy rate
$262
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$130k
$190k
Sign up to see the data on 40 all comparables
$1,883
Profit
Revenue
$76,219
Operating Expenses
$23,588
Operating Income
$52,631
Mortgage & Taxes
$50,748
Profit (Cash Flow)
$1,883
$179,529
Cash Investment
Down Payment
$150,460
Renos & Furnishing
$6,500
Closing Costs
$22,569
Total
$179,529
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.04%
Cap Rate
6.99%
STR 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 est deduction will be...
Deductible mortgage interest
$35,705
Deductible property tax
$7,448
Your total deduction
$73,543
Your adjusted annual income
$150,000 - $73,543 = $76,457
Taxes on $76,457 (30%)
$22,937
Your old tax bill
$45,000
Your new tax bill
$22,937
Estimated tax savings
$22,063
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
215,535 sqft
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Seasonal, Cabin, Vacation Residence
- Stories: -
- Lot size: 215,535 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 15
- Land Use: Residential
- Parcel Number: 4-5-4-015-021
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/09/22 | $937,500 | 67% | David Allen, Chris Cervisi |
| 02/06/18 | $469,000 | 67% | David James Siloac, Laura Liseth Siloac |
| 11/20/17 | $345,000 | 43% | Keith R Matie, Robyn Apisa Matie |
| 11/16/17 | $341,000 | 43% | Keith R Matie, Robyn Apisa Matie |
| 09/27/17 | $341,000 | 70% | Claudia A Smith |
| 02/22/17 | $425,000 | 59% | Self Directed Ira Services Inc, Jan M Tomlinson Ira |
| 02/07/17 | $325,000 | 75% | Agim T Zajmi, Melody J Zajmi |
Ownership
- Name: Spvi Limited Partnership
- Owner Occupied: No
- Owner Mailing Address:
- Years Owned: 23
- Home Equity: $392,000
- Mortgage Balance Remaining: $630,000
- Financed amount: 75%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No