BNBCalc Short Term Rental Investment Analysis 2219 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 1 bath • 4 guests • $850,000

BNB

Calc

Report by:

andrewschlicht@gmail.com

Annual Revenue

$94,671

Profit (Cash Flow)

$11,946

Cap Rate

8.2%

Annual Revenue

$94,671

AirDNA projects $320/night at 81% occupancy ($94,671).

BNB Calc projects a 81% occupancy rate, $320 rate per night.

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

Return Metrics

5.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,945	$23,891	$35,836	$47,782	$59,728	$119,456	$358,369
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,350	$17,215	$26,628	$36,621	$47,230	$110,937	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$215,796	$262,872	$311,283	$361,086	$412,341	$692,722	$2,421,542

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.92%

Cap Rate

8.15%

Return on Investment

22.69%

2219 S Kihei Rd Kihei, Hawaii, 96753

2 bed • 1 bath • 4 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$94,671

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,946

Profit

Revenue

$94,671

Operating Expenses

$25,387

Operating Income

$69,284

Mortgage & Taxes

$57,338

Profit (Cash Flow)

$11,946

$201,750

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$6,250

Closing Costs

$25,500

Total

$201,750

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.92%

Cap Rate

8.15%

Return on Investment

22.69%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$73,125

Your adjusted annual income

$150,000 - $73,125 = $76,875

Taxes on $76,875 (30%)

$23,063

Your old tax bill

$45,000

Your new tax bill

$23,063

Estimated tax savings

$21,937

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