BNBCalc.com Investment Analysis Report of 4885 Hana Hwy, Hana, HI 96713, USA

3 bed • 2 bath • 8 guests • $1,100,000

BNB

Calc

Return Metrics

18.22% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.22%

Cap Rate

11.07%

Return on Investment

34.97%

Annual Revenue

$204,486

AirDNA projects $602/night at 93% occupancy ($204,485).

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,886

Annual Expenses

$82,627

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,404

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,704

Management & Platform Fees

$4,022

Platform Fee (i.e. Airbnb)

$511

Property Manager Fee

$3,510

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$512,061

Profit on this property

$121,858

Your total deduction

$453,299

So, your new taxable income is your previous income minus your total deduction ($150,000 - $453,299)

-$303,299

Your old tax bill

$45,000

Your new tax bill

-$90,990

Estimated tax savings

$135,990

4885 Hana Hwy Hana, Hawaii, 96713

3 bed • 2 bath • 8 guests • $1,100,000

Annual Revenue

$204,486

Profit (Cash Flow)

$47,662

Cap Rate

11.1%

Annual Revenue

$204,486

AirDNA projects $602/night at 93% occupancy ($204,486)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.22% 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

18.22%

Cap Rate

11.07%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$104,531

Your adjusted annual income

$150,000 - $104,531 = $45,469

Taxes on $45,469 (30%)

$13,641

Your old tax bill

$45,000

Your new tax bill

$13,641

Estimated tax savings

$31,359

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