2747 S Kihei Rd Kihei, Hawaii, 96753
2 bed • 2 bath • 6 guests • $535,000
Annual Revenue
$108,492
Profit (Cash Flow)
$44,624
Cap Rate
15.1%
Annual Revenue
AirDNA projects $376/night at 79% occupancy ($108,492)
Occupancy Rate
Avg Daily Rate
Return Metrics
34.44% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.44%
Cap Rate
15.08%
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
$25,392
Deductible property tax
$5,296
Your total deduction
$29,854
Your adjusted annual income
$150,000 - $29,854 = $120,146
Taxes on $120,146 (30%)
$36,044
Your old tax bill
$45,000
Your new tax bill
$36,044
Estimated tax savings
$8,956
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