BNBCalc Short Term Rental Investment Analysis 940 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 2 bath • 4 guests • $1,000,000

BNB

Calc

Annual Revenue

$105,125

Profit (Cash Flow)

$10,921

Cap Rate

7.8%

Annual Revenue

$105,125

AirDNA projects $351/night at 82% occupancy ($105,124).

BNB Calc projects a 82% occupancy rate, $351 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

4.61% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,921	$21,842	$32,764	$43,685	$54,607	$109,214	$327,644
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$250,745	$302,997	$356,818	$412,278	$469,446	$783,645	$2,754,907

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.61%

Cap Rate

7.83%

Return on Investment

21.45%

940 S Kihei Rd Kihei, Hawaii, 96753-9151

2 bed • 2 bath • 4 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

Kihei

Zoning

Laws

$105,125

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,921

Profit

Revenue

$105,125

Operating Expenses

$26,746

Operating Income

$78,378

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$10,921

$236,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,500

Closing Costs

$30,000

Total

$236,500

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.61%

Cap Rate

7.83%

Return on Investment

21.45%

STR 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 est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Your total deduction

$89,044

Your adjusted annual income

$150,000 - $89,044 = $60,956

Taxes on $60,956 (30%)

$18,287

Your old tax bill

$45,000

Your new tax bill

$18,287

Estimated tax savings

$26,713

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com