BNBCalc Short Term Rental Investment Analysis 777 S Kihei Rd, Kihei, HI 96753, USA

1 bed • 1 bath • 4 guests • $630,000

BNB

Calc

Annual Revenue

$72,406

Profit (Cash Flow)

$7,415

Cap Rate

7.9%

Annual Revenue

$72,406

AirDNA projects $236/night at 84% occupancy ($72,405).

BNB Calc projects a 84% occupancy rate, $236 rate per night.

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

Return Metrics

4.97% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,415	$14,830	$22,246	$29,661	$37,076	$74,153	$222,461
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$504,000	$504,000	$504,000	$504,000	$504,000	$504,000	$504,000
Down Payment	$126,000	$126,000	$126,000	$126,000	$126,000	$126,000	$126,000
Property Appreciation	$18,900	$38,367	$58,418	$79,070	$100,342	$216,667	$899,175
Total Return	$656,315	$683,197	$710,664	$738,732	$767,419	$920,821	$1,751,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.97%

Cap Rate

7.92%

Return on Investment

21.79%

777 S Kihei Rd Kihei, Hawaii, 96753

1 bed • 1 bath • 4 guests

Purchase Price

Est. $3,022/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$72,406

Annual Revenue

AirDNA projects $236/night at 84% occupancy ($72,405.97).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,415

Profit

Revenue

$72,406

Operating Expenses

$22,493

Operating Income

$49,913

Mortgage & Taxes

$42,498

Profit (Cash Flow)

$7,415

$149,150

Cash Investment

Down Payment

$126,000

Renos & Furnishing

$4,250

Closing Costs

$18,900

Total

$149,150

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.97%

Cap Rate

7.92%

Return on Investment

21.79%

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

$29,900

Deductible property tax

$6,237

Your total deduction

$127,715

Your adjusted annual income

$150,000 - $127,715 = $22,285

Taxes on $22,285 (30%)

$6,686

Your old tax bill

$45,000

Your new tax bill

$6,686

Estimated tax savings

$38,314

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