480 Kenolio Rd
Kihei, Hawaii, 96753
2 bed • 2 bath • 6 guests • $579,000
Annual Revenue
$99,711
Profit (Cash Flow)
$34,021
Cash on Cash Return
24.4%
Annual Revenue
AirDNA projects $325/night at 84% occupancy ($99,711).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.35% 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
24.35%
Cap Rate
12.61%
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
$27,479
Deductible property tax
$5,732
Your total deduction
$49,395
Your adjusted annual income
$150,000 - $49,395 = $100,604
Taxes on $100,604 (30%)
$30,181
Your old tax bill
$45,000
Your new tax bill
$30,181
Estimated tax savings
$14,818
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