BNBCalc.com Investment Analysis Report of 75 Halili Ln, Kihei, HI 96753, USA

2 bed • 2 bath • 4 guests • $850,000

BNB

Calc

Return Metrics

11.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.97%

Cap Rate

9.59%

Return on Investment

28.73%

Annual Revenue

$109,438

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,326

Annual Expenses

$27,907

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,612

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$912

Management & Platform Fees

$274

Platform Fee (i.e. Airbnb)

$274

Property Manager Fee

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$395,639

Profit on this property

$81,531

Your total deduction

$362,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $362,865)

-$212,865

Your old tax bill

$45,000

Your new tax bill

-$63,860

Estimated tax savings

$108,860

75 Halili Ln Kihei, Hawaii, 96753-6080

2 bed • 2 bath • 4 guests • $850,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$109,438

Profit (Cash Flow)

$24,195

Cap Rate

9.6%

Annual Revenue

$109,438

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

Revenue Appreciation

Cash on Cash Return

11.97%

Cap Rate

9.59%

Return on Investment

28.73%

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

$93,393

Your adjusted annual income

$150,000 - $93,393 = $56,607

Taxes on $56,607 (30%)

$16,982

Your old tax bill

$45,000

Your new tax bill

$16,982

Estimated tax savings

$28,018

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 recomend LearnLikeACPA.com