106 Kaanapali Shores Pl
Lahaina, Hawaii, 96761
1 bed • 1 bath • 4 guests • $1,000,000
Annual Revenue
$123,872
Profit (Cash Flow)
$17,697
Cash on Cash Return
7.6%
Annual Revenue
AirDNA projects $399/night at 85% occupancy ($123,872).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.55% 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
7.55%
Cap Rate
9.38%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$57,085
Deductible property tax
$11,000
Your total deduction
$123,920
Your adjusted annual income
$150,000 - $123,920 = $26,079
Taxes on $26,079 (30%)
$7,823
Your old tax bill
$45,000
Your new tax bill
$7,823
Estimated tax savings
$37,176
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com