BNBCalc.com Investment Analysis Report of 280 Hauoli St apt a4, Wailuku, HI 96793, USA

1 bed • 1.5 bath • 4 guests • $565,000

BNB

Calc

Return Metrics

19.56% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.56%

Cap Rate

11.39%

Return on Investment

36.31%

Annual Revenue

$89,740

AirDNA projects $273/night at 81% occupancy ($80,766).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,112

Annual Expenses

$25,346

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,448

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$748

Management & Platform Fees

$224

Platform Fee (i.e. Airbnb)

$224

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

$26,815

Deductible property tax

$5,593

Est. Depreciation Value

$263,019

Profit on this property

$64,394

Your total deduction

$231,034

So, your new taxable income is your previous income minus your total deduction ($150,000 - $231,034)

-$81,034

Your old tax bill

$45,000

Your new tax bill

-$24,310

Estimated tax savings

$69,310

property-location

280 Hauoli St Wailuku, Hawaii, 96793

1 bed • 1.5 bath • 4 guests

Est. $2,710/mo

Agent

Inquire about this property

Contact Agent

$89,740

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.56%

Cap Rate

11.39%

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

$26,815

Deductible property tax

$5,593

Your total deduction

$51,890

Your adjusted annual income

$150,000 - $51,890 = $98,110

Taxes on $98,110 (30%)

$29,433

Your old tax bill

$45,000

Your new tax bill

$29,433

Estimated tax savings

$15,567

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