BNBCalc.com Investment Analysis Report of 777 S Kihei Rd, Kihei, HI 96753, USA

1 bed • 1 bath • 4 guests • $630,000

BNB

Calc

Return Metrics

4.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.57%

Cap Rate

7.82%

Return on Investment

21.39%

Annual Revenue

$72,406

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,924

Annual Expenses

$23,093

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,303

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$603

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

$0

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

$29,900

Deductible property tax

$6,237

Est. Depreciation Value

$292,875

Profit on this property

$49,313

Your total deduction

$279,700

So, your new taxable income is your previous income minus your total deduction ($150,000 - $279,700)

-$129,700

Your old tax bill

$45,000

Your new tax bill

-$38,910

Estimated tax savings

$83,910

777 S Kihei Rd

Kihei, Hawaii, 96753

1 bed • 1 bath • 4 guests • $630,000

Annual Revenue

$72,406

Profit (Cash Flow)

$6,821

Cap Rate

7.8%

Annual Revenue

$72,406

AirDNA projects $236/night at 84% occupancy ($72,406)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.57%

Cap Rate

7.82%

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 estimated deduction will be...

Deductible mortgage interest

$29,900

Deductible property tax

$6,237

Your total deduction

$80,228

Your adjusted annual income

$150,000 - $80,228 = $69,772

Taxes on $69,772 (30%)

$20,932

Your old tax bill

$45,000

Your new tax bill

$20,932

Estimated tax savings

$24,068

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