BNBCalc.com Investment Analysis Report of 938 S Kihei Rd #612, Kihei, HI 96753, USA

2 bed • 2 bath • 6 guests • $900,000

BNB

Calc

Return Metrics

8.31% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.31%

Cap Rate

8.71%

Return on Investment

25.1%

Annual Revenue

$105,913

AirDNA projects $358/night at 81% occupancy ($105,913).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,287

Annual Expenses

$27,449

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,583

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$883

Management & Platform Fees

$265

Platform Fee (i.e. Airbnb)

$265

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$418,668

Profit on this property

$78,465

Your total deduction

$391,828

So, your new taxable income is your previous income minus your total deduction ($150,000 - $391,828)

-$241,828

Your old tax bill

$45,000

Your new tax bill

-$72,548

Estimated tax savings

$117,548

938 S Kihei Rd Kihei, Hawaii, 96753

2 bed • 2 bath • 6 guests • $900,000

Annual Revenue

$105,913

Profit (Cash Flow)

$17,757

Cap Rate

8.7%

Annual Revenue

$105,913

AirDNA projects $358/night at 81% occupancy ($105,913)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.31% 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

8.31%

Cap Rate

8.71%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$106,676

Your adjusted annual income

$150,000 - $106,676 = $43,324

Taxes on $43,324 (30%)

$12,997

Your old tax bill

$45,000

Your new tax bill

$12,997

Estimated tax savings

$32,003

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