BNBCalc Short Term Rental Investment Analysis 140 Uwapo Rd apt 3 203, Kihei, HI 96753, USA

2 bed • 1.5 bath • 6 guests • $535,000

BNB

Calc

Annual Revenue

$124,293

Profit (Cash Flow)

$58,965

Cap Rate

17.8%

Annual Revenue

$124,293

AirDNA projects $415/night at 82% occupancy ($124,292).

BNB Calc projects a 82% occupancy rate, $415 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

45.55% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$58,965	$117,930	$176,895	$235,860	$294,825	$589,650	$1,768,952
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,255	$10,835	$16,760	$23,049	$29,727	$69,825	$428,000
Down Payment	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000
Property Appreciation	$16,050	$32,581	$49,608	$67,147	$85,211	$183,995	$763,585
Total Return	$187,270	$268,347	$350,264	$433,057	$516,764	$950,471	$3,067,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.55%

Cap Rate

17.76%

Return on Investment

62.02%

140 Uwapo Rd Kihei, Hawaii, 96753

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,566/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$124,293

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$58,965

Profit

Revenue

$124,293

Operating Expenses

$29,238

Operating Income

$95,055

Mortgage & Taxes

$36,089

Profit (Cash Flow)

$58,965

$129,425

Cash Investment

Down Payment

$107,000

Renos & Furnishing

$6,375

Closing Costs

$16,050

Total

$129,425

DSCR Ratio

Strong

2.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.55%

Cap Rate

17.76%

Return on Investment

62.02%

STR 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 est deduction will be...

Deductible mortgage interest

$25,392

Deductible property tax

$5,296

Your total deduction

-$5,084

Your adjusted annual income

$150,000 - -$5,084 = $155,084

Taxes on $155,084 (30%)

$46,525

Your old tax bill

$45,000

Your new tax bill

$46,525

Estimated tax savings

-$1,525

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com