Maui Rental ROI Calculator
Estimate cash flow, cap rate, and cash-on-cash return on a Maui short-term vacation rental.
A quick owner's pro forma for a Maui vacation rental, using the same model Diane runs by hand. Pick the unit size to load typical Maui figures, then fine-tune the property's nightly rates, list price, and HOA. Returns are shown across three occupancy levels.
The Property
Pick your complex to load Diane's typical figures, then fine-tune.
Operating Assumptions
Diane's standard assumptions, adjust per property. Property tax auto-set to current Maui TVR-STR rates.
Owner's Pro Forma
Net return at three occupancy levels
Many apartment-zoned condos (the County's “Minatoya list”) face a vacation-rental phase-out. West Maui by 2029, the rest of the county by 2031. Enter the complex name above to check, and confirm a property's zoning and STR status with Diane before relying on these numbers.
For illustrative purposes only. This does not consider your personal investment objectives or financial situation, and the risk of loss should be considered. Figures use a blended seasonal nightly rate (weighted toward the low season) and estimate property tax at the full purchase price. ROI is a cash-on-cash calculation; no depreciation or discounted cash flow applied. Always do your own due diligence and verify all numbers. Unit type, location, view, and market conditions must always be considered.