280 Hauoli St Wailuku, Hawaii, 96793
1 bed • 1.5 bath • 4 guests • $565,000
Annual Revenue
$89,740
Profit (Cash Flow)
$26,282
Cap Rate
11.4%
Annual Revenue
AirDNA projects $273/night at 81% occupancy ($80,766)
Occupancy Rate
Avg Daily Rate
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%
Tax Calculator (USA)
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
$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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com