BNBCalc.com Investment Analysis Report of 2124 Awihi Pl, Kihei, HI, 96753

1 bed • 1 bath • 3 guests • $610,800

BNB

Calc

Return Metrics

-6.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.41%

Cap Rate

5.22%

Return on Investment

10.39%

Annual Revenue

$52,405

AirDNA projects $211/night at 68% occupancy ($52,405). Airbtics projects $219/night at 80% occupancy ($63,990). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,314$58,498$86,204$136,158
Occupancy69%82%95%98%
Nightly Rate$164$190$241$367

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

New Listing! One of the best locations in Kihei!
$49,028
$189
64%
1243$200✅✅❌N / Y⭐️ 4.8 (13)Profile

B

Newly remodeled unit near the best beach in Kihei.
$93,759
$249
100%
1132$175✅❌❌N / Y⭐️ 5 (230)Profile

C

STEPS TO THE BEACH! Newly Renovated Condo in Kihei
$38,092
$103
98%
1141$164✅❌❌N / Y⭐️ 4.8 (142)Profile

D

**MAUI TRUE PARADISE**RARE FIND CORNER END UNIT!
$62,230
$193
87%
1121$155✅❌❌N / Y⭐️ 4.8 (71)Profile

E

Magnificent remodel with ocean View
$98,017
$394
67%
1131$140✅❌❌N / Y⭐️ 4.9 (219)Profile

Operating Expenses

Monthly Expenses

$1,708

Annual Expenses

$20,493

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,137

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$437

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,433

Annual Mortgage & Tax

$41,196

Downpayment

Purchase Price

$610,800

Percent Down

20%

Total Downpayment

$122,160

Total Loan Amount

$488,640

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,930

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$504

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$28,989

Deductible property tax

$6,047

Est. Depreciation Value

$284,033

Profit on this property

$31,913

Your total deduction

$287,156

So, your new taxable income is your previous income minus your total deduction ($150,000 - $287,156)

-$137,156

Your old tax bill

$45,000

Your new tax bill

-$41,147

Estimated tax savings

$86,147

property-location

2124 Awihi Pl Kihei, Hawaii, 96753

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,930/mo

Agent

Inquire about this property

Contact Agent

$3,108,500

Zestimate

-13

Airbnb Investor Score

-$9,283

Annual Profit

5.2%

Cap Rate

-6.4%

Cash on Cash

$52,405

Annual Revenue

BNBCalc predicts this property will get $219 per night with 80% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.41%

Cap Rate

5.22%

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

$28,989

Deductible property tax

$6,047

Your total deduction

$93,705

Your adjusted annual income

$150,000 - $93,705 = $56,295

Taxes on $56,295 (30%)

$16,888

Your old tax bill

$45,000

Your new tax bill

$16,888

Estimated tax savings

$28,112

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