BNBCalc.com Investment Analysis Report of 28 E Kuu Aku Ln unit 515, Lahaina, HI 96761, USA

3 bed • 3 bath • 8 guests • $899,000

BNB

Calc

Return Metrics

25.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.23%

Cap Rate

12.79%

Return on Investment

41.84%

Annual Revenue

$147,924

AirDNA projects $877/night at 81% occupancy ($259,458).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,743

Annual Expenses

$32,910

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,933

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,233

Management & Platform Fees

$370

Platform Fee (i.e. Airbnb)

$370

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

$42,667

Deductible property tax

$8,900

Est. Depreciation Value

$419,647

Profit on this property

$115,014

Your total deduction

$356,201

So, your new taxable income is your previous income minus your total deduction ($150,000 - $356,201)

-$206,201

Your old tax bill

$45,000

Your new tax bill

-$61,860

Estimated tax savings

$106,860

28 E Kuu Aku Ln Lahaina, Hawaii, 96761

3 bed • 3 bath • 8 guests • $899,000

Annual Revenue

$147,924

Profit (Cash Flow)

$54,378

Cap Rate

12.8%

Annual Revenue

$147,924

AirDNA projects $877/night at 81% occupancy ($259,458)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.23% 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

25.23%

Cap Rate

12.79%

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

$42,667

Deductible property tax

$8,900

Your total deduction

$70,355

Your adjusted annual income

$150,000 - $70,355 = $79,645

Taxes on $79,645 (30%)

$23,894

Your old tax bill

$45,000

Your new tax bill

$23,894

Estimated tax savings

$21,106

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