940 S Kihei Rd
Kihei, Hawaii, 96753-9151
2 bed • 2 bath • 4 guests • $1,000,000
Annual Revenue
$105,124
Profit (Cash Flow)
$10,326
Cash on Cash Return
4.4%
Annual Revenue
AirDNA projects $351/night at 82% occupancy ($105,124).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.36% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.36%
Cap Rate
7.77%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$130,706
Your adjusted annual income
$150,000 - $130,706 = $19,293
Taxes on $19,293 (30%)
$5,787
Your old tax bill
$45,000
Your new tax bill
$5,787
Estimated tax savings
$39,212
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