140 Uwapo Rd
Kihei, Hawaii, 96753
2 bed • 1.5 bath • 6 guests • $535,000
Annual Revenue
$124,292
Profit (Cash Flow)
$58,370
Cash on Cash Return
45.1%
Annual Revenue
AirDNA projects $415/night at 82% occupancy ($124,292).
Occupancy Rate
Avg Daily Rate
Return Metrics
45.09% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.09%
Cap Rate
17.65%
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
$25,391
Deductible property tax
$5,296
Your total deduction
$18,939
Your adjusted annual income
$150,000 - $18,939 = $131,060
Taxes on $131,060 (30%)
$39,318
Your old tax bill
$45,000
Your new tax bill
$39,318
Estimated tax savings
$5,681
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