87-3190 Boki Rd Captain Cook, Hawaii, 96704-8718
3 bed • 2 bath • 6 guests • $645,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$80,054
Profit (Cash Flow)
$12,467
Cap Rate
8.7%
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 (USA)
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
$77,455
Your adjusted annual income
$150,000 - $77,455 = $72,545
Taxes on $72,545 (30%)
$21,764
Your old tax bill
$45,000
Your new tax bill
$21,764
Estimated tax savings
$23,236
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