91-940 Puhikani St Ewa Beach, Hawaii
2 bed • 2 bath • 6 guests
Purchase Price
Est. $3,355/mo
$755,300
Zestimate
$235,307
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $941
- Occupancy
- 69%
$0k
$120k
$235k
$365k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$115,380
Profit
Revenue
$235,307
Operating Expenses
$68,977
Operating Income
$166,330
Mortgage & Taxes
$50,950
Profit (Cash Flow)
$115,380
$181,287
Cash Investment
Down Payment
$151,060
Renos & Furnishing
$7,568
Closing Costs
$22,659
Total
$181,287
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
63.64%
Cap Rate
22.02%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$35,847
Deductible property tax
$7,477
Estimated gross deduction
$213,698
Your income tax rate
Estimated tax savings
$64,109
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...