BNBCalc.com Investment Analysis Report of 1450 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 2 bath • 6 guests • $800,000

BNB

Calc

Return Metrics

11.11% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.11%

Cap Rate

9.3%

Return on Investment

28.42%

Annual Revenue

$101,253

AirDNA projects $334/night at 83% occupancy ($101,252).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,237

Annual Expenses

$26,843

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,544

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$844

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$368,454

Profit on this property

$74,410

Your total deduction

$339,933

So, your new taxable income is your previous income minus your total deduction ($150,000 - $339,933)

-$189,933

Your old tax bill

$45,000

Your new tax bill

-$56,980

Estimated tax savings

$101,980

1450 S Kihei Rd

Kihei, Hawaii, 96753

2 bed • 2 bath • 6 guests • $800,000

Annual Revenue

$101,253

Profit (Cash Flow)

$20,446

Cap Rate

9.3%

Annual Revenue

$101,253

AirDNA projects $334/night at 83% occupancy ($101,253)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.11% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.11%

Cap Rate

9.3%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$89,051

Your adjusted annual income

$150,000 - $89,051 = $60,949

Taxes on $60,949 (30%)

$18,285

Your old tax bill

$45,000

Your new tax bill

$18,285

Estimated tax savings

$26,715

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