BNBCalc Short Term Rental Investment Analysis 415 Lauie Dr, Kula, HI 96790, USA

3 bed • 2 bath • 9 guests • $900,000

BNB

Calc

Annual Revenue

$93,685

Profit (Cash Flow)

$7,715

Cap Rate

7.6%

Annual Revenue

$93,685

AirDNA projects $285/night at 90% occupancy ($93,685).

BNB Calc projects a 90% occupancy rate, $285 rate per night.

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

Return Metrics

3.57% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,714	$15,429	$23,144	$30,859	$38,574	$77,148	$231,445
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$934,714	$970,239	$1,006,598	$1,043,817	$1,081,920	$1,286,673	$2,415,982

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.57%

Cap Rate

7.6%

Return on Investment

20.21%

415 Lauie Dr Kula, Hawaii, 96790-7204

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$93,685

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,715

Profit

Revenue

$93,685

Operating Expenses

$25,259

Operating Income

$68,426

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$7,715

$215,500

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$8,500

Closing Costs

$27,000

Total

$215,500

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.57%

Cap Rate

7.6%

Return on Investment

20.21%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$82,620

Your adjusted annual income

$150,000 - $82,620 = $67,380

Taxes on $67,380 (30%)

$20,214

Your old tax bill

$45,000

Your new tax bill

$20,214

Estimated tax savings

$24,786

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