3788 Lower Honoapiilani Rd
Lahaina, Hawaii, 96761
0 bed • 1 bath • 4 guests • $375,000
Annual Revenue
$72,778
Profit (Cash Flow)
$24,341
Cash on Cash Return
27.5%
Annual Revenue
AirDNA projects $246/night at 81% occupancy ($72,778).
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
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
$17,797
Deductible property tax
$3,712
Your total deduction
$28,424
Your adjusted annual income
$150,000 - $28,424 = $121,575
Taxes on $121,575 (30%)
$36,472
Your old tax bill
$45,000
Your new tax bill
$36,472
Estimated tax savings
$8,527
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