BNBCalc.com Investment Analysis Report of 3788 Lower Honoapiilani Rd apt a114, Lahaina, HI 96761, USA

0 bed • 1 bath • 4 guests • $375,000

BNB

Calc

Return Metrics

27.5% 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

27.5%

Cap Rate

13.23%

Return on Investment

44.37%

Annual Revenue

$72,779

AirDNA projects $246/night at 81% occupancy ($72,778).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,928

Annual Expenses

$23,141

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,306

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$606

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$174,152

Profit on this property

$49,637

Your total deduction

$146,025

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,025)

$3,975

Your old tax bill

$45,000

Your new tax bill

$1,193

Estimated tax savings

$43,807

property-location

3788 Lower Honoapiilani Rd Lahaina, Hawaii, 96761

0 bed • 1 bath • 4 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

$72,779

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.5%

Cap Rate

13.23%

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 est deduction will be...

Deductible mortgage interest

$17,798

Deductible property tax

$3,712

Your total deduction

$27,417

Your adjusted annual income

$150,000 - $27,417 = $122,583

Taxes on $122,583 (30%)

$36,775

Your old tax bill

$45,000

Your new tax bill

$36,775

Estimated tax savings

$8,225

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com