28 Puapake Pl Lahaina, Hawaii, 96761-3209
2 bed • 3 bath • 6 guests • $1,850,000
Annual Revenue
$132,364
Profit (Cash Flow)
-$23,311
Cap Rate
5.5%
Annual Revenue
AirDNA projects $453/night at 80% occupancy ($132,364)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.39% 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
-5.39%
Cap Rate
5.48%
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
$87,803
Deductible property tax
$18,315
Your total deduction
$277,820
Your adjusted annual income
$150,000 - $277,820 = -$127,820
Taxes on -$127,820 (30%)
-$38,346
Your old tax bill
$45,000
Your new tax bill
-$38,346
Estimated tax savings
$83,346
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