BNBCalc.com Investment Analysis Report of 1700 Ala Moana Blvd #2504, Honolulu, HI 96815, USA

0 bed • 1 bath • 2 guests • $215,000

BNB

Calc

Return Metrics

122.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

122.59%

Cap Rate

44.14%

Return on Investment

134.85%

Annual Revenue

$111,451

AirDNA projects $418/night at 73% occupancy ($111,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,379

Annual Expenses

$16,544

Utilities

$50

Internet + TV

Water/Sewer

Garbage

Electric

Gas

Other

$50

Maintenance

$1,050

Property Insurance

HOA

$1,000

Landscaping

Ongoing Repairs

Supplies

$50

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$279

Platform Fee (i.e. Airbnb)

$279

Property Manager Fee

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

$11,832

Deductible property tax

$2,365

Est. Depreciation Value

$100,461

Profit on this property

$94,907

Your total deduction

$19,751

So, your new taxable income is your previous income minus your total deduction ($150,000 - $19,751)

$130,249

Your old tax bill

$45,000

Your new tax bill

$39,075

Estimated tax savings

$5,925

1700 Ala Moana Blvd Honolulu, Hawaii, 96815

0 bed • 1 bath • 2 guests • $215,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$111,451

Profit (Cash Flow)

$79,199

Cap Rate

44.1%

Annual Revenue

$111,451

AirDNA projects $418/night at 73% occupancy ($111,451)

Occupancy Rate

Avg Daily Rate

Return Metrics

122.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

122.59%

Cap Rate

44.14%

Return on Investment

134.85%

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

$11,832

Deductible property tax

$2,365

Your total deduction

-$48,681

Your adjusted annual income

$150,000 - -$48,681 = $198,681

Taxes on $198,681 (30%)

$59,604

Your old tax bill

$45,000

Your new tax bill

$59,604

Estimated tax savings

-$14,604

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