BNBCalc.com Investment Analysis Report of 61 N Kihei Rd, Kihei, HI 96753, USA

1 bed • 1 bath • 4 guests • $670,000

BNB

Calc

Return Metrics

6.62% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.62%

Cap Rate

8.31%

Return on Investment

23.47%

Annual Revenue

$79,729

AirDNA projects $263/night at 83% occupancy ($79,729).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,004

Annual Expenses

$24,045

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,364

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$664

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

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

$31,799

Deductible property tax

$6,633

Est. Depreciation Value

$311,298

Profit on this property

$55,684

Your total deduction

$294,046

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,046)

-$144,046

Your old tax bill

$45,000

Your new tax bill

-$43,214

Estimated tax savings

$88,214

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

Cap Rate

8.3%

Annual Revenue

$79,729

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 (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

$31,799

Deductible property tax

$6,633

Your total deduction

$82,030

Your adjusted annual income

$150,000 - $82,030 = $67,970

Taxes on $67,970 (30%)

$20,391

Your old tax bill

$45,000

Your new tax bill

$20,391

Estimated tax savings

$24,609

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