75 Halili Ln
Kihei, Hawaii, 96753-6080
2 bed • 2 bath • 4 guests • $850,000
Annual Revenue
$109,438
Profit (Cash Flow)
$24,195
Cash on Cash Return
12.0%
Annual Revenue
AirDNA projects $361/night at 83% occupancy ($109,438).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.97% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.97%
Cap Rate
9.59%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$96,305
Your adjusted annual income
$150,000 - $96,305 = $53,694
Taxes on $53,694 (30%)
$16,108
Your old tax bill
$45,000
Your new tax bill
$16,108
Estimated tax savings
$28,891
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