BNBCalc.com Investment Analysis Report of 3559 Lower Honoapiilani Rd #709, Lahaina, HI 96761, USA

1 bed • 1 bath • 3 guests • $250,000

BNB

Calc

Return Metrics

43.49% 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

43.49%

Cap Rate

17.05%

Return on Investment

60.33%

Annual Revenue

$78,527

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,991

Annual Expenses

$35,889

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,354

Property Insurance

$150

HOA

$1,000

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$654

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$10,065

Deductible property tax

$2,750

Est. Depreciation Value

$117,861

Profit on this property

$42,639

Your total deduction

$88,037

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,037)

$61,963

Your old tax bill

$45,000

Your new tax bill

$18,589

Estimated tax savings

$26,411

3559 Lower Honoapiilani Rd Lahaina, Hawaii, 96761

1 bed • 1 bath • 3 guests • $250,000

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

$78,527

Profit (Cash Flow)

$26,859

Cap Rate

17.1%

Annual Revenue

$78,527

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

Occupancy Rate

Avg Daily Rate

Return Metrics

43.49% 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

43.49%

Cap Rate

17.05%

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

$10,065

Deductible property tax

$2,750

Your total deduction

$7,733

Your adjusted annual income

$150,000 - $7,733 = $142,267

Taxes on $142,267 (30%)

$42,680

Your old tax bill

$45,000

Your new tax bill

$42,680

Estimated tax savings

$2,320

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