BNBCalc.com Investment Analysis Report of 3445 Lower Honoapiilani Rd #537, Lahaina, HI 96761, USA

2 bed • 2 bath • 6 guests • $749,000

BNB

Calc

Return Metrics

48.95% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

48.95%

Cap Rate

13.56%

Return on Investment

81.77%

Annual Revenue

$132,540

AirDNA projects $504/night at 72% occupancy ($132,539).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,576

Annual Expenses

$30,910

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,804

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,104

Management & Platform Fees

$331

Platform Fee (i.e. Airbnb)

$331

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

$27,335

Deductible property tax

$8,239

Est. Depreciation Value

$349,123

Profit on this property

$101,630

Your total deduction

$283,067

So, your new taxable income is your previous income minus your total deduction ($150,000 - $283,067)

-$133,067

Your old tax bill

$45,000

Your new tax bill

-$39,920

Estimated tax savings

$84,920

3445 Lower Honoapiilani Rd Lahaina, Hawaii, 96761-9414

2 bed • 2 bath • 6 guests • $749,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$132,540

Profit (Cash Flow)

$50,846

Cap Rate

13.6%

Annual Revenue

$132,540

AirDNA projects $504/night at 72% occupancy ($132,540)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.95% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.95%

Cap Rate

13.56%

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

$27,335

Deductible property tax

$8,239

Your total deduction

$45,268

Your adjusted annual income

$150,000 - $45,268 = $104,732

Taxes on $104,732 (30%)

$31,420

Your old tax bill

$45,000

Your new tax bill

$31,420

Estimated tax savings

$13,580

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