3559 Lower Honoapiilani Rd
Lahaina, Hawaii, 96761
1 bed • 1 bath • 4 guests • $389,000
Annual Revenue
$89,587
Profit (Cash Flow)
$38,028
Cash on Cash Return
40.6%
Annual Revenue
AirDNA projects $292/night at 84% occupancy ($89,587).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.57% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.57%
Cap Rate
16.51%
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
$18,462
Deductible property tax
$3,851
Your total deduction
$17,941
Your adjusted annual income
$150,000 - $17,941 = $132,058
Taxes on $132,058 (30%)
$39,617
Your old tax bill
$45,000
Your new tax bill
$39,617
Estimated tax savings
$5,382
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