BNBCalc.com Investment Analysis Report of 1299 Uluniu Rd, Kihei, HI 96753, USA

2 bed • 1 bath • 4 guests • $725,000

BNB

Calc

Return Metrics

4.78% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.78%

Cap Rate

9.09%

Return on Investment

20.32%

Annual Revenue

$91,552

AirDNA projects $302/night at 83% occupancy ($91,552).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,132

Annual Expenses

$25,582

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,463

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$763

Management & Platform Fees

$229

Platform Fee (i.e. Airbnb)

$229

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

$44,415

Deductible property tax

$7,975

Est. Depreciation Value

$337,909

Profit on this property

$65,970

Your total deduction

$324,328

So, your new taxable income is your previous income minus your total deduction ($150,000 - $324,328)

-$174,328

Your old tax bill

$45,000

Your new tax bill

-$52,299

Estimated tax savings

$97,299

1299 Uluniu Rd Kihei, Hawaii, 96753

2 bed • 1 bath • 4 guests • $725,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$91,552

Profit (Cash Flow)

$8,286

Cap Rate

9.1%

Annual Revenue

$91,552

AirDNA projects $302/night at 83% occupancy ($91,552)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.78% 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

4.78%

Cap Rate

9.09%

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

$44,415

Deductible property tax

$7,975

Your total deduction

$94,168

Your adjusted annual income

$150,000 - $94,168 = $55,832

Taxes on $55,832 (30%)

$16,749

Your old tax bill

$45,000

Your new tax bill

$16,749

Estimated tax savings

$28,251

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