480 Kenolio Rd Kihei, Hawaii, 96753
2 bed • 1.5 bath • 6 guests • $550,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$92,546
Profit (Cash Flow)
$29,743
Cap Rate
12.2%
Annual Revenue
AirDNA projects $309/night at 82% occupancy ($92,546)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.38% 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
22.38%
Cap Rate
12.15%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$46,768
Your adjusted annual income
$150,000 - $46,768 = $103,232
Taxes on $103,232 (30%)
$30,970
Your old tax bill
$45,000
Your new tax bill
$30,970
Estimated tax savings
$14,030
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