280 Hauoli St
Wailuku, Hawaii, 96793
1 bed • 1 bath • 4 guests • $565,000
Annual Revenue
$80,566
Profit (Cash Flow)
$18,300
Cap Rate
10.0%
Annual Revenue
AirDNA projects $269/night at 82% occupancy ($80,566)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.63% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.63%
Cap Rate
9.98%
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
$59,848
Your adjusted annual income
$150,000 - $59,848 = $90,152
Taxes on $90,152 (30%)
$27,046
Your old tax bill
$45,000
Your new tax bill
$27,046
Estimated tax savings
$17,954
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