3445 Lower Honoapiilani Rd
Lahaina, Hawaii, 96761-9414
1 bed • 1 bath • 4 guests • $670,000
Annual Revenue
$83,900
Profit (Cash Flow)
$14,121
Cash on Cash Return
8.9%
Annual Revenue
AirDNA projects $403/night at 57% occupancy ($83,900).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.91% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.91%
Cap Rate
8.85%
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
$31,798
Deductible property tax
$6,632
Your total deduction
$80,304
Your adjusted annual income
$150,000 - $80,304 = $69,695
Taxes on $69,695 (30%)
$20,908
Your old tax bill
$45,000
Your new tax bill
$20,908
Estimated tax savings
$24,091
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