BNBCalc Short Term Rental Investment Analysis 480 Kenolio Rd apt 31 203, Kihei, HI 96753, USA

2 bed • 2 bath • 6 guests • $579,000

BNB

Calc

Annual Revenue

$99,712

Profit (Cash Flow)

$34,612

Cap Rate

12.7%

Annual Revenue

$99,712

AirDNA projects $325/night at 84% occupancy ($99,711).

BNB Calc projects a 84% occupancy rate, $325 rate per night.

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

Return Metrics

24.78% 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)	$34,611	$69,223	$103,834	$138,446	$173,057	$346,115	$1,038,347
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$463,200	$463,200	$463,200	$463,200	$463,200	$463,200	$463,200
Down Payment	$115,800	$115,800	$115,800	$115,800	$115,800	$115,800	$115,800
Property Appreciation	$17,370	$35,261	$53,688	$72,669	$92,219	$199,127	$826,384
Total Return	$630,981	$683,484	$736,523	$790,115	$844,277	$1,124,243	$2,443,732

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.78%

Cap Rate

12.72%

Return on Investment

41.28%

480 Kenolio Rd Kihei, Hawaii, 96753

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,777/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$99,712

Annual Revenue

Projected nightly rate is $325/night at 84% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,612

Profit

Revenue

$99,712

Operating Expenses

$26,043

Operating Income

$73,669

Mortgage & Taxes

$39,058

Profit (Cash Flow)

$34,612

$139,670

Cash Investment

Down Payment

$115,800

Renos & Furnishing

$6,500

Closing Costs

$17,370

Total

$139,670

DSCR Ratio

Strong

1.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.78%

Cap Rate

12.72%

Return on Investment

41.28%

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

$27,480

Deductible property tax

$5,732

Your total deduction

$23,646

Your adjusted annual income

$150,000 - $23,646 = $126,354

Taxes on $126,354 (30%)

$37,906

Your old tax bill

$45,000

Your new tax bill

$37,906

Estimated tax savings

$7,094

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