4365 Lower Honoapiilani Rd Lahaina, Hawaii, 96761-9205
0 bed • 1 bath • 3 guests • $575,000
Annual Revenue
$78,527
Profit (Cash Flow)
$31,964
Cap Rate
11.0%
Annual Revenue
AirDNA projects $268/night at 86% occupancy ($84,181)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.64% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.64%
Cap Rate
10.99%
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
$18,487
Deductible property tax
$6,325
Your total deduction
$46,537
Your adjusted annual income
$150,000 - $46,537 = $103,463
Taxes on $103,463 (30%)
$31,039
Your old tax bill
$45,000
Your new tax bill
$31,039
Estimated tax savings
$13,961
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