15-142 Kahakai Blvd Pāhoa, Hawaii, 96778-8525
3 bed • 3 bath • 8 guests • $400,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$74,159
Profit (Cash Flow)
$23,862
Cap Rate
12.7%
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 (USA)
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
$3,960
Your total deduction
$32,572
Your adjusted annual income
$150,000 - $32,572 = $117,428
Taxes on $117,428 (30%)
$35,229
Your old tax bill
$45,000
Your new tax bill
$35,229
Estimated tax savings
$9,771
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