BNBCalc.com Investment Analysis Report of 3559 Lower Honoapiilani Rd #704, Lahaina, HI 96761, USA

1 bed • 1 bath • 3 guests • $350,000

BNB

Calc

Return Metrics

78.86% 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

78.86%

Cap Rate

25.83%

Return on Investment

95.3%

Annual Revenue

$119,676

AirDNA projects $381/night at 86% occupancy ($119,675).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,436

Annual Expenses

$29,238

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,697

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$997

Management & Platform Fees

$299

Platform Fee (i.e. Airbnb)

$299

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$163,917

Profit on this property

$90,438

Your total deduction

$93,556

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,556)

$56,444

Your old tax bill

$45,000

Your new tax bill

$16,933

Estimated tax savings

$28,067

3559 Lower Honoapiilani Rd Lahaina, Hawaii, 96761

1 bed • 1 bath • 3 guests • $350,000

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

$119,676

Profit (Cash Flow)

$66,834

Cap Rate

25.8%

Annual Revenue

$119,676

AirDNA projects $381/night at 86% occupancy ($119,676)

Occupancy Rate

Avg Daily Rate

Return Metrics

78.86% 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

78.86%

Cap Rate

25.83%

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

$16,611

Deductible property tax

$3,465

Your total deduction

-$18,108

Your adjusted annual income

$150,000 - -$18,108 = $168,108

Taxes on $168,108 (30%)

$50,432

Your old tax bill

$45,000

Your new tax bill

$50,432

Estimated tax savings

-$5,432

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