61 N Kihei Rd
Kihei, Hawaii, 96753-8823
1 bed • 1 bath • 4 guests • $670,000
Annual Revenue
$79,729
Profit (Cash Flow)
$10,492
Cash on Cash Return
6.6%
Annual Revenue
AirDNA projects $263/night at 83% occupancy ($79,729).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.62% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.62%
Cap Rate
8.31%
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
$31,798
Deductible property tax
$6,632
Your total deduction
$83,933
Your adjusted annual income
$150,000 - $83,933 = $66,066
Taxes on $66,066 (30%)
$19,819
Your old tax bill
$45,000
Your new tax bill
$19,819
Estimated tax savings
$25,180
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