57-077 Eleku Kuilima Pl # 111
1 bed • 1 bath • 4 guests
Purchase Price
Est. $4,709/mo
$105,490
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $456
- Occupancy
- 63%
$20k
$65k
$110k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,484
Profit
Revenue
$105,490
Operating Expenses
$38,470
Operating Income
$67,020
Mortgage & Taxes
$71,504
Profit (Cash Flow)
-$4,484
$248,050
Cash Investment
Down Payment
$212,000
Renos & Furnishing
$4,250
Closing Costs
$31,800
Total
$248,050
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.8%
Cap Rate
6.32%
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
$50,309
Deductible property tax
$10,494
Estimated gross deduction
$297,996
Your income tax rate
Estimated tax savings
$89,399
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.