BNBCalc Short Term Rental Investment Analysis 75 Halili Ln, Kihei, HI 96753, USA

2 bed • 2 bath • 4 guests • $850,000

BNB

Calc

Annual Revenue

$109,438

Profit (Cash Flow)

$24,793

Cap Rate

9.7%

Annual Revenue

$109,438

AirDNA projects $361/night at 83% occupancy ($109,438).

BNB Calc projects a 83% occupancy rate, $361 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

12.27% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,792	$49,585	$74,378	$99,171	$123,963	$247,927	$743,783
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$900,292	$951,350	$1,003,196	$1,055,853	$1,109,346	$1,390,256	$2,806,956

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.27%

Cap Rate

9.66%

Return on Investment

29.03%

75 Halili Ln Kihei, Hawaii, 96753-6080

2 bed • 2 bath • 4 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$109,438

Annual Revenue

Projected nightly rate is $361/night at 83% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,793

Profit

Revenue

$109,438

Operating Expenses

$27,307

Operating Income

$82,131

Mortgage & Taxes

$57,338

Profit (Cash Flow)

$24,793

$202,000

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$6,500

Closing Costs

$25,500

Total

$202,000

DSCR Ratio

Strong

1.43

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.27%

Cap Rate

9.66%

Return on Investment

29.03%

STR 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 est deduction will be...

Deductible mortgage interest

$40,342

Deductible property tax

$8,415

Your total deduction

$60,312

Your adjusted annual income

$150,000 - $60,312 = $89,688

Taxes on $89,688 (30%)

$26,906

Your old tax bill

$45,000

Your new tax bill

$26,906

Estimated tax savings

$18,094

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com