BNBCalc.com Investment Analysis Report of 3445 Lower Honoapiilani Rd, Lahaina, HI 96761, USA

1 bed • 1 bath • 4 guests • $670,000

BNB

Calc

Return Metrics

8.91% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.91%

Cap Rate

8.85%

Return on Investment

25.76%

Annual Revenue

$83,900

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,049

Annual Expenses

$24,587

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,399

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$699

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$311,298

Profit on this property

$59,313

Your total deduction

$290,417

So, your new taxable income is your previous income minus your total deduction ($150,000 - $290,417)

-$140,417

Your old tax bill

$45,000

Your new tax bill

-$42,125

Estimated tax savings

$87,125

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

Cap Rate

8.9%

Annual Revenue

$83,900

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 (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 estimated deduction will be...

Deductible mortgage interest

$31,799

Deductible property tax

$6,633

Your total deduction

$78,401

Your adjusted annual income

$150,000 - $78,401 = $71,599

Taxes on $71,599 (30%)

$21,480

Your old tax bill

$45,000

Your new tax bill

$21,480

Estimated tax savings

$23,520

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