77-6453 Marlin Rd
Kailua-Kona, Hawaii, 96740-9761
5 bed • 3 bath • 12 guests • $1,400,000
Annual Revenue
$207,750
Profit (Cash Flow)
$72,635
Cash on Cash Return
21.7%
Annual Revenue
AirDNA projects $720/night at 79% occupancy ($207,750).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.69% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.69%
Cap Rate
11.93%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$127,152
Your adjusted annual income
$150,000 - $127,152 = $22,847
Taxes on $22,847 (30%)
$6,854
Your old tax bill
$45,000
Your new tax bill
$6,854
Estimated tax savings
$38,145
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