Kailua-Kona, HI · 4 bedroom
4-bedroom Airbnb revenue in Kailua-Kona
A 4-bedroom short-term rental in Kailua-Kona models at $93,100 of gross annual revenue — $375 a night at 68% occupancy, or about $63,308 after modelled operating costs.
Gross annual revenue
$93,100
Nightly rate
$375
Occupancy
68%
Revenue per bedroom
$23,275
How size changes the numbers here
| Size | Nightly rate | Occupancy | Annual revenue |
|---|---|---|---|
| 2 bedroom | $250 | 69% | $63,300 |
| 3 bedroom | $298 | 70% | $76,100 |
| 4 bedroom (this page) | $375 | 68% | $93,100 |
Bedroom bands are modelled from the Kailua-Kona market average using size multipliers (a 2-bedroom prices at 84% of a 3-bedroom, a 4-bedroom at 126%), with a small occupancy penalty on larger homes. Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers.
Want a second opinion on your property?
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.