BNBCalc Short Term Rental Investment Analysis 2037 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 1 bath • 4 guests • $900,000

BNB

Calc

Report by:

andrewschlicht@gmail.com

Annual Revenue

$90,318

Profit (Cash Flow)

$4,785

Cap Rate

7.3%

Annual Revenue

$90,318

AirDNA projects $281/night at 88% occupancy ($90,317).

BNB Calc projects a 88% occupancy rate, $281 rate per night.

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

Return Metrics

2.24% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,785	$9,570	$14,355	$19,140	$23,925	$47,850	$143,552
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,841	$18,228	$28,194	$38,775	$50,008	$117,462	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$220,626	$262,608	$306,004	$350,873	$397,280	$654,838	$2,328,088

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.24%

Cap Rate

7.27%

Return on Investment

19.05%

2037 S Kihei Rd Kihei, Hawaii, 96753

2 bed • 1 bath • 4 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$90,318

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,785

Profit

Revenue

$90,318

Operating Expenses

$24,821

Operating Income

$65,496

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$4,785

$213,250

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$6,250

Closing Costs

$27,000

Total

$213,250

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.24%

Cap Rate

7.27%

Return on Investment

19.05%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$85,239

Your adjusted annual income

$150,000 - $85,239 = $64,761

Taxes on $64,761 (30%)

$19,428

Your old tax bill

$45,000

Your new tax bill

$19,428

Estimated tax savings

$25,572

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