BNBCalc Short Term Rental Investment Analysis 4331 Kauai Beach Dr unit 2337, Lihue, HI 96766, USA

0 bed • 1 bath • 4 guests • $239,000

BNB

Calc

Annual Revenue

$97,520

Profit (Cash Flow)

$55,640

Cap Rate

30.0%

Annual Revenue

$97,520

AirDNA projects $216/night at 89% occupancy ($70,214).

BNB Calc projects a 89% occupancy rate, $300 rate per night.

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

Return Metrics

97.23% 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)	$55,640	$111,280	$166,921	$222,561	$278,201	$556,403	$1,669,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,200	$191,200	$191,200	$191,200	$191,200	$191,200	$191,200
Down Payment	$47,800	$47,800	$47,800	$47,800	$47,800	$47,800	$47,800
Property Appreciation	$7,170	$14,555	$22,161	$29,996	$38,066	$82,196	$341,115
Total Return	$301,810	$364,835	$428,082	$491,557	$555,268	$877,599	$2,249,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

97.23%

Cap Rate

30.02%

Return on Investment

113.87%

4331 Kauai Beach Dr Lihue, Hawaii, 96766

0 bed • 1 bath • 4 guests

Purchase Price

Est. $1,146/mo

Inquire about this property

Contact Agent

$97,520

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$55,640

Profit

Revenue

$97,520

Operating Expenses

$25,758

Operating Income

$71,763

Mortgage & Taxes

$16,122

Profit (Cash Flow)

$55,640

$57,220

Cash Investment

Down Payment

$47,800

Renos & Furnishing

$2,250

Closing Costs

$7,170

Total

$57,220

DSCR Ratio

Strong

4.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

97.23%

Cap Rate

30.02%

Return on Investment

113.87%

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

$11,343

Deductible property tax

$2,366

Your total deduction

-$31,653

Your adjusted annual income

$150,000 - -$31,653 = $181,653

Taxes on $181,653 (30%)

$54,496

Your old tax bill

$45,000

Your new tax bill

$54,496

Estimated tax savings

-$9,496

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