BNBCalc Short Term Rental Investment Analysis 77-6453 Marlin Rd, Kailua-Kona, HI 96740, USA

5 bed • 3 bath • 12 guests • $1,400,000

BNB

Calc

Annual Revenue

$207,751

Profit (Cash Flow)

$73,224

Cap Rate

12.0%

Annual Revenue

$207,751

AirDNA projects $720/night at 79% occupancy ($207,750).

BNB Calc projects a 79% occupancy rate, $720 rate per night.

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

Return Metrics

21.87% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$73,223	$146,447	$219,670	$292,894	$366,117	$732,235	$2,196,707
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13,753	$28,355	$43,858	$60,317	$77,791	$182,719	$1,120,000
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$408,977	$540,062	$673,346	$808,923	$946,892	$1,676,438	$5,594,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.87%

Cap Rate

11.97%

Return on Investment

38.52%

77-6453 Marlin Rd Kailua-Kona, Hawaii, 96740-9761

5 bed • 3 bath • 12 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$207,751

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$73,224

Profit

Revenue

$207,751

Operating Expenses

$40,088

Operating Income

$167,663

Mortgage & Taxes

$94,440

Profit (Cash Flow)

$73,224

$334,750

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$12,750

Closing Costs

$42,000

Total

$334,750

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.87%

Cap Rate

11.97%

Return on Investment

38.52%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$67,232

Your adjusted annual income

$150,000 - $67,232 = $82,768

Taxes on $82,768 (30%)

$24,831

Your old tax bill

$45,000

Your new tax bill

$24,831

Estimated tax savings

$20,169

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