280 Hauoli St
Wailuku, Hawaii, 96793
1 bed • 1.5 bath • 4 guests • $565,000
Annual Revenue
$89,740
Profit (Cash Flow)
$26,282
Cash on Cash Return
19.6%
Annual Revenue
AirDNA projects $273/night at 81% occupancy ($80,766).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.56% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.56%
Cap Rate
11.39%
Tax Calculator
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
$26,815
Deductible property tax
$5,593
Your total deduction
$53,849
Your adjusted annual income
$150,000 - $53,849 = $96,150
Taxes on $96,150 (30%)
$28,845
Your old tax bill
$45,000
Your new tax bill
$28,845
Estimated tax savings
$16,154
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