BNBCalc.com Investment Analysis Report of 811 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 2 bath • 4 guests • $1,200,000

BNB

Calc

Return Metrics

-1.6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.6%

Cap Rate

6.36%

Return on Investment

15.31%

Annual Revenue

$103,547

AirDNA projects $350/night at 81% occupancy ($103,546).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,262

Annual Expenses

$27,141

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,563

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$863

Management & Platform Fees

$259

Platform Fee (i.e. Airbnb)

$259

Property Manager Fee

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$556,837

Profit on this property

$76,406

Your total deduction

$549,265

So, your new taxable income is your previous income minus your total deduction ($150,000 - $549,265)

-$399,265

Your old tax bill

$45,000

Your new tax bill

-$119,779

Estimated tax savings

$164,779

811 S Kihei Rd Kihei, Hawaii, 96753

2 bed • 2 bath • 4 guests • $1,200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$103,547

Profit (Cash Flow)

-$4,534

Cap Rate

6.4%

Annual Revenue

$103,547

AirDNA projects $350/night at 81% occupancy ($103,546).

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.6%

Cap Rate

6.36%

Return on Investment

15.31%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$170,033

Your adjusted annual income

$150,000 - $170,033 = -$20,033

Taxes on -$20,033 (30%)

-$6,010

Your old tax bill

$45,000

Your new tax bill

-$6,010

Estimated tax savings

$51,010

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 recomend LearnLikeACPA.com