280 Hauoli St
Wailuku, Hawaii, 96793
1 bed • 1 bath • 4 guests • $565,000
Annual Revenue
$80,565
Profit (Cash Flow)
$18,300
Cash on Cash Return
13.6%
Annual Revenue
AirDNA projects $269/night at 82% occupancy ($80,565).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.63% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.63%
Cap Rate
9.98%
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
$61,751
Your adjusted annual income
$150,000 - $61,751 = $88,248
Taxes on $88,248 (30%)
$26,474
Your old tax bill
$45,000
Your new tax bill
$26,474
Estimated tax savings
$18,525
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