15 Puakukui Pl Lahaina, Hawaii, 96761-3201
2 bed • 3 bath • 6 guests • $1,850,000
Annual Revenue
$131,488
Profit (Cash Flow)
-$24,074
Cap Rate
5.4%
Annual Revenue
AirDNA projects $450/night at 80% occupancy ($131,488)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.56% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.56%
Cap Rate
5.44%
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
$87,803
Deductible property tax
$18,315
Your total deduction
$278,583
Your adjusted annual income
$150,000 - $278,583 = -$128,583
Taxes on -$128,583 (30%)
-$38,575
Your old tax bill
$45,000
Your new tax bill
-$38,575
Estimated tax savings
$83,575
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