BNBCalc.com Investment Analysis Report of 11-1808 Maile St, Mountain View, HI 96771, USA

3 bed • 4 bath • 8 guests • $479,000

BNB

Calc

Return Metrics

-8.7% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.7%

Cap Rate

7.83%

Return on Investment

81.42%

Annual Revenue

$59,151

AirDNA projects $205/night at 79% occupancy ($59,151).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,801

Annual Expenses

$21,610

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,193

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$493

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$25,063

Deductible property tax

$5,269

Est. Depreciation Value

$226,370

Profit on this property

$37,542

Your total deduction

$219,160

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,160)

-$69,160

Your old tax bill

$45,000

Your new tax bill

-$20,748

Estimated tax savings

$65,748

11-1808 Maile St

Mountain View, Hawaii, 96771

3 bed • 4 bath • 8 guests • $479,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$59,151

Profit (Cash Flow)

-$2,034

Cap Rate

7.8%

Annual Revenue

$59,151

AirDNA projects $205/night at 79% occupancy ($59,151)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.7% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.7%

Cap Rate

7.83%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$25,063

Deductible property tax

$5,269

Your total deduction

$64,914

Your adjusted annual income

$150,000 - $64,914 = $85,086

Taxes on $85,086 (30%)

$25,526

Your old tax bill

$45,000

Your new tax bill

$25,526

Estimated tax savings

$19,474

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