4331 Kauai Beach Dr
Lihue, Hawaii, 96766
0 bed • 1 bath • 4 guests • $239,000
Annual Revenue
$97,520
Profit (Cash Flow)
$55,046
Cash on Cash Return
96.2%
Annual Revenue
AirDNA projects $216/night at 89% occupancy ($70,214).
Occupancy Rate
Avg Daily Rate
Return Metrics
96.2% 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
96.2%
Cap Rate
29.77%
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
$11,343
Deductible property tax
$2,366
Your total deduction
-$20,888
Your adjusted annual income
$150,000 - -$20,888 = $170,888
Taxes on $170,888 (30%)
$51,266
Your old tax bill
$45,000
Your new tax bill
$51,266
Estimated tax savings
-$6,266
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