5380 Honoiki Rd Princeville, Hawaii
2 bed • 2 bath • 8 guests
Purchase Price
Est. $7,236/mo
$203,510
Annual Revenue
Median of 25 comps selected by Paul, creator of this analysis.
- Avg Daily Rate
- $787
- Occupancy
- 71%
$35k
$115k
$195k
$285k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,125
Profit
Revenue
$203,510
Operating Expenses
$61,505
Operating Income
$142,005
Mortgage & Taxes
$109,880
Profit (Cash Flow)
$32,125
$385,239
Cash Investment
Down Payment
$325,780
Renos & Furnishing
$10,592
Closing Costs
$48,867
Total
$385,239
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.33%
Cap Rate
8.71%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$77,309
Deductible property tax
$16,126
Estimated gross deduction
$459,148
Your income tax rate
Estimated tax savings
$137,744
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.