3445 Lower Honoapiilani Rd #616 Lahaina, Hawaii, 96761-9414
2 bed • 2 bath • 6 guests • $1,300,000
Annual Revenue
$155,977
Profit (Cash Flow)
-$3,291
Cap Rate
6.5%
Annual Revenue
AirDNA projects $585/night at 72% occupancy ($153,841)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.07% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.07%
Cap Rate
6.49%
Tax Calculator (USA)
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
$61,699
Deductible property tax
$12,870
Your total deduction
$182,478
Your adjusted annual income
$150,000 - $182,478 = -$32,478
Taxes on -$32,478 (30%)
-$9,743
Your old tax bill
$45,000
Your new tax bill
-$9,743
Estimated tax savings
$54,743
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