15-142 Kahakai Blvd
Pāhoa, Hawaii, 96778-8525
3 bed • 3 bath • 8 guests • $400,000
Annual Revenue
$74,159
Profit (Cash Flow)
$23,862
Cash on Cash Return
23.7%
Annual Revenue
AirDNA projects $282/night at 72% occupancy ($74,159).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.68% 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
23.68%
Cap Rate
12.7%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$36,491
Your adjusted annual income
$150,000 - $36,491 = $113,508
Taxes on $113,508 (30%)
$34,052
Your old tax bill
$45,000
Your new tax bill
$34,052
Estimated tax savings
$10,947
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