BNBCalc.com Investment Analysis Report of 2575 S Kihei Rd, Kihei, HI 96753, USA

1 bed • 2 bath • 4 guests • $745,000

BNB

Calc

Return Metrics

-0.94% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.94%

Cap Rate

6.52%

Return on Investment

15.92%

Annual Revenue

$71,559

AirDNA projects $248/night at 79% occupancy ($71,558).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,915

Annual Expenses

$22,983

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,296

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$596

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$35,358

Deductible property tax

$7,375

Est. Depreciation Value

$346,000

Profit on this property

$48,576

Your total deduction

$340,158

So, your new taxable income is your previous income minus your total deduction ($150,000 - $340,158)

-$190,158

Your old tax bill

$45,000

Your new tax bill

-$57,047

Estimated tax savings

$102,047

2575 S Kihei Rd

Kihei, Hawaii, 96753

1 bed • 2 bath • 4 guests • $745,000

Annual Revenue

$71,559

Profit (Cash Flow)

-$1,668

Cap Rate

6.5%

Annual Revenue

$71,559

AirDNA projects $248/night at 79% occupancy ($71,559)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.94% 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

-0.94%

Cap Rate

6.52%

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 estimated deduction will be...

Deductible mortgage interest

$35,358

Deductible property tax

$7,375

Your total deduction

$104,510

Your adjusted annual income

$150,000 - $104,510 = $45,490

Taxes on $45,490 (30%)

$13,647

Your old tax bill

$45,000

Your new tax bill

$13,647

Estimated tax savings

$31,353

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