3788 Lower Honoapiilani Rd Lahaina, Hawaii, 96761
0 bed • 1 bath • 4 guests • $375,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$72,779
Profit (Cash Flow)
$24,341
Cap Rate
13.2%
Annual Revenue
AirDNA projects $246/night at 81% occupancy ($72,779)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.5% 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
27.5%
Cap Rate
13.23%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$27,417
Your adjusted annual income
$150,000 - $27,417 = $122,583
Taxes on $122,583 (30%)
$36,775
Your old tax bill
$45,000
Your new tax bill
$36,775
Estimated tax savings
$8,225
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