BNBCalc.com Investment Analysis Report of 4401 Lower Honoapiilani Rd, Lahaina, HI 96761, USA

2 bed • 2 bath • 6 guests • $1,000,000

BNB

Calc

Return Metrics

4.55% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

4.55%

Cap Rate

8.43%

Return on Investment

17.65%

Annual Revenue

$115,417

AirDNA projects $429/night at 79% occupancy ($123,784).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,589

Annual Expenses

$31,063

Utilities

$50

Internet + TV

Water/Sewer

Garbage

Electric

Gas

Other

$50

Maintenance

$2,250

Property Insurance

$150

HOA

$2,000

Landscaping

Ongoing Repairs

$100

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$52,539

Deductible property tax

$11,000

Est. Depreciation Value

$464,724

Profit on this property

$84,355

Your total deduction

$443,909

So, your new taxable income is your previous income minus your total deduction ($150,000 - $443,909)

-$293,909

Your old tax bill

$45,000

Your new tax bill

-$88,173

Estimated tax savings

$133,173

4401 Lower Honoapiilani Rd

Lahaina, Hawaii, 96761

2 bed • 2 bath • 6 guests • $1,000,000

Annual Revenue

$115,417

Profit (Cash Flow)

$13,063

Cap Rate

8.4%

Annual Revenue

$115,417

AirDNA projects $429/night at 79% occupancy ($123,785)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.55% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.55%

Cap Rate

8.43%

Return on Investment

17.65%

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 estimated deduction will be...

Deductible mortgage interest

$52,539

Deductible property tax

$11,000

Your total deduction

$127,397

Your adjusted annual income

$150,000 - $127,397 = $22,603

Taxes on $22,603 (30%)

$6,781

Your old tax bill

$45,000

Your new tax bill

$6,781

Estimated tax savings

$38,219

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