76-6246 Ali‘i Dr Kailua-Kona, Hawaii
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,977/mo
$93,377
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $440
- Occupancy
- 58%
$25k
$70k
$120k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,735
Profit
Revenue
$93,377
Operating Expenses
$35,624
Operating Income
$57,753
Mortgage & Taxes
$30,018
Profit (Cash Flow)
$27,735
$107,038
Cash Investment
Down Payment
$89,000
Renos & Furnishing
$4,688
Closing Costs
$13,350
Total
$107,038
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.91%
Cap Rate
12.97%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$21,120
Deductible property tax
$4,406
Estimated gross deduction
$125,973
Your income tax rate
Estimated tax savings
$37,792
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.