BNBCalc Short Term Rental Investment Analysis 3445 Lower Honoapiilani Rd, Lahaina, HI 96761, USA

1 bed • 1 bath • 4 guests • $670,000

BNB

Calc

Annual Revenue

$83,900

Profit (Cash Flow)

$14,717

Cap Rate

8.9%

Annual Revenue

$83,900

AirDNA projects $403/night at 57% occupancy ($83,900).

BNB Calc projects a 56.99999999999999% occupancy rate, $403 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

9.29% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,717	$29,434	$44,151	$58,868	$73,585	$147,170	$441,512
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$536,000	$536,000	$536,000	$536,000	$536,000	$536,000	$536,000
Down Payment	$134,000	$134,000	$134,000	$134,000	$134,000	$134,000	$134,000
Property Appreciation	$20,100	$40,803	$62,127	$84,090	$106,713	$230,423	$956,265
Total Return	$704,817	$740,237	$776,278	$812,959	$850,299	$1,047,594	$2,067,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.29%

Cap Rate

8.94%

Return on Investment

26.14%

3445 Lower Honoapiilani Rd Lahaina, Hawaii, 96761-9414

1 bed • 1 bath • 4 guests

Purchase Price

Est. $3,214/mo

Inquire about this property

Contact Agent

Lahaina

Guide

Zoning

Guide

Laws

$83,900

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,717

Profit

Revenue

$83,900

Operating Expenses

$23,987

Operating Income

$59,913

Mortgage & Taxes

$45,196

Profit (Cash Flow)

$14,717

$158,350

Cash Investment

Down Payment

$134,000

Renos & Furnishing

$4,250

Closing Costs

$20,100

Total

$158,350

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.29%

Cap Rate

8.94%

Return on Investment

26.14%

STR 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 est deduction will be...

Deductible mortgage interest

$31,799

Deductible property tax

$6,633

Your total deduction

$52,245

Your adjusted annual income

$150,000 - $52,245 = $97,755

Taxes on $97,755 (30%)

$29,326

Your old tax bill

$45,000

Your new tax bill

$29,326

Estimated tax savings

$15,674

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com