87-3190 Boki Rd
Captain Cook, Hawaii, 96704-8718
3 bed • 2 bath • 6 guests • $645,000
Annual Revenue
$80,054
Profit (Cash Flow)
$12,467
Cash on Cash Return
7.9%
Annual Revenue
AirDNA projects $281/night at 78% occupancy ($80,054).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.94% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.94%
Cap Rate
8.67%
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
$30,612
Deductible property tax
$6,385
Your total deduction
$81,262
Your adjusted annual income
$150,000 - $81,262 = $68,737
Taxes on $68,737 (30%)
$20,621
Your old tax bill
$45,000
Your new tax bill
$20,621
Estimated tax savings
$24,378
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