BNBCalc Short Term Rental Investment Analysis 3559 Lower Honoapiilani Rd apt 704, Lahaina, HI 96761, USA

1 bed • 1 bath • 4 guests • $389,000

BNB

Calc

Annual Revenue

$89,587

Profit (Cash Flow)

$38,620

Cap Rate

16.7%

Annual Revenue

$89,587

AirDNA projects $292/night at 84% occupancy ($89,587).

BNB Calc projects a 84% occupancy rate, $292 rate per night.

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

Return Metrics

41.2% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38,620	$77,240	$115,860	$154,480	$193,100	$386,200	$1,158,600
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200
Down Payment	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800
Property Appreciation	$11,670	$23,690	$36,070	$48,822	$61,957	$133,783	$555,205
Total Return	$439,290	$489,930	$540,930	$592,302	$644,057	$908,983	$2,102,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.2%

Cap Rate

16.67%

Return on Investment

57.73%

3559 Lower Honoapiilani Rd Lahaina, Hawaii, 96761

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,866/mo

Inquire about this property

Contact Agent

Lahaina

Guide

Zoning

Guide

Laws

$89,587

Annual Revenue

Projected nightly rate is $292/night at 84% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$38,620

Profit

Revenue

$89,587

Operating Expenses

$24,726

Operating Income

$64,861

Mortgage & Taxes

$26,241

Profit (Cash Flow)

$38,620

$93,720

Cash Investment

Down Payment

$77,800

Renos & Furnishing

$4,250

Closing Costs

$11,670

Total

$93,720

DSCR Ratio

Strong

2.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.2%

Cap Rate

16.67%

Return on Investment

57.73%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$504

Your adjusted annual income

$150,000 - $504 = $149,496

Taxes on $149,496 (30%)

$44,849

Your old tax bill

$45,000

Your new tax bill

$44,849

Estimated tax savings

$151

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