BNBCalc.com Investment Analysis Report of 2619 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 2 bath • 6 guests • $800,000

BNB

Calc

Return Metrics

6.17% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.17%

Cap Rate

9.21%

Return on Investment

18.94%

Annual Revenue

$97,009

AirDNA projects $346/night at 83% occupancy ($104,890).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,938

Annual Expenses

$23,250

Utilities

$645

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$300

Gas

$55

Other

$50

Maintenance

$1,050

Property Insurance

$0

HOA

$900

Landscaping

$0

Ongoing Repairs

$150

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$243

Platform Fee (i.e. Airbnb)

$243

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

$45,103

Deductible property tax

$8,800

Est. Depreciation Value

$372,611

Profit on this property

$73,759

Your total deduction

$352,756

So, your new taxable income is your previous income minus your total deduction ($150,000 - $352,756)

-$202,756

Your old tax bill

$45,000

Your new tax bill

-$60,827

Estimated tax savings

$105,827

2619 S Kihei Rd

Kihei, Hawaii, 96753

2 bed • 2 bath • 6 guests • $800,000

Annual Revenue

$97,009

Profit (Cash Flow)

$14,227

Cap Rate

9.2%

Annual Revenue

$97,009

AirDNA projects $346/night at 83% occupancy ($104,891)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.17% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.17%

Cap Rate

9.21%

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

$45,103

Deductible property tax

$8,800

Your total deduction

$98,964

Your adjusted annual income

$150,000 - $98,964 = $51,036

Taxes on $51,036 (30%)

$15,311

Your old tax bill

$45,000

Your new tax bill

$15,311

Estimated tax savings

$29,689

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