BNBCalc.com Investment Analysis Report of 3723 Lower Honoapiilani Rd, Lahaina, HI 96761, USA

2 bed • 2 bath • 6 guests • $870,000

BNB

Calc

Return Metrics

5.4% 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

5.4%

Cap Rate

8.02%

Return on Investment

22.17%

Annual Revenue

$96,008

AirDNA projects $337/night at 78% occupancy ($96,008).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,180

Annual Expenses

$26,161

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,500

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$800

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

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

$41,291

Deductible property tax

$8,613

Est. Depreciation Value

$404,851

Profit on this property

$69,847

Your total deduction

$384,908

So, your new taxable income is your previous income minus your total deduction ($150,000 - $384,908)

-$234,908

Your old tax bill

$45,000

Your new tax bill

-$70,472

Estimated tax savings

$115,472

3723 Lower Honoapiilani Rd

Lahaina, Hawaii, 96761

2 bed • 2 bath • 6 guests • $870,000

Annual Revenue

$96,008

Profit (Cash Flow)

$11,167

Cap Rate

8.0%

Annual Revenue

$96,008

AirDNA projects $337/night at 78% occupancy ($96,008)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.4% 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

5.4%

Cap Rate

8.02%

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

$41,291

Deductible property tax

$8,613

Your total deduction

$109,164

Your adjusted annual income

$150,000 - $109,164 = $40,836

Taxes on $40,836 (30%)

$12,251

Your old tax bill

$45,000

Your new tax bill

$12,251

Estimated tax savings

$32,749

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