BNBCalc.com Investment Analysis Report of 115 N Kihei Rd, Kihei, HI 96753, USA

2 bed • 2 bath • 6 guests • $875,000

BNB

Calc

Return Metrics

17.99% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.99%

Cap Rate

11.01%

Return on Investment

34.76%

Annual Revenue

$126,521

AirDNA projects $433/night at 80% occupancy ($126,520).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,511

Annual Expenses

$30,128

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,754

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,054

Management & Platform Fees

$316

Platform Fee (i.e. Airbnb)

$316

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

$41,528

Deductible property tax

$8,663

Est. Depreciation Value

$407,154

Profit on this property

$96,393

Your total deduction

$360,952

So, your new taxable income is your previous income minus your total deduction ($150,000 - $360,952)

-$210,952

Your old tax bill

$45,000

Your new tax bill

-$63,285

Estimated tax savings

$108,285

115 N Kihei Rd

Kihei, Hawaii, 96753-8828

2 bed • 2 bath • 6 guests • $875,000

Annual Revenue

$126,521

Profit (Cash Flow)

$37,377

Cap Rate

11.0%

Annual Revenue

$126,521

AirDNA projects $433/night at 80% occupancy ($126,521)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.99% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.99%

Cap Rate

11.01%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$83,640

Your adjusted annual income

$150,000 - $83,640 = $66,360

Taxes on $66,360 (30%)

$19,908

Your old tax bill

$45,000

Your new tax bill

$19,908

Estimated tax savings

$25,092

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