115 N Kihei Rd
Kihei, Hawaii, 96753-8828
2 bed • 2 bath • 6 guests • $875,000
Annual Revenue
$126,520
Profit (Cash Flow)
$37,376
Cash on Cash Return
18.0%
Annual Revenue
AirDNA projects $433/night at 80% occupancy ($126,520).
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
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
$8,662
Your total deduction
$86,551
Your adjusted annual income
$150,000 - $86,551 = $63,448
Taxes on $63,448 (30%)
$19,034
Your old tax bill
$45,000
Your new tax bill
$19,034
Estimated tax savings
$25,965
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