Kailua-Kona, HI · Revenue
How much can an Airbnb make in Kailua-Kona?
A typical three-bedroom short-term rental in Kailua-Kona models out at $76,100 in gross annual revenue — about $298 a night across 255 booked nights (70% occupancy). After modelled operating costs you would keep roughly $51,748.
Gross annual revenue
$76,100
Range $59,400 – $97,400
Average nightly rate
$298
Nights booked
255 nights
70% occupancy
Revenue after costs
$51,748
32% modelled operating costs
Where the revenue comes from
| Nightly rate × nights booked | $298 × 255 |
|---|---|
| Gross annual revenue | $76,100 |
| Modelled operating costs | −$24,352 |
| Revenue before mortgage and taxes | $51,748 |
Modelled estimate (Ashota model v1). Annual revenue = modelled ADR × 365 × modelled occupancy, starting from market archetype benchmarks and adjusted for local demand drivers. No licensed short-term rental performance data is behind these figures yet, so treat them as a starting assumption to test against your own property, not an observed market result.
Revenue by bedroom count
Compare Kailua-Kona with nearby markets
Own a Kailua-Kona property? Get a specific number.
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.