BNBCalc.com Investment Analysis Report of 4365 Lower Honoapiilani Rd, Lahaina, HI 96761, USA

0 bed • 1 bath • 2 guests • $480,000

BNB

Calc

Return Metrics

31.1% 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

31.1%

Cap Rate

14.04%

Return on Investment

48.07%

Annual Revenue

$93,210

AirDNA projects $290/night at 88% occupancy ($93,210).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,150

Annual Expenses

$25,797

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,477

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$777

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

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

$22,781

Deductible property tax

$4,752

Est. Depreciation Value

$222,511

Profit on this property

$67,413

Your total deduction

$182,631

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,631)

-$32,631

Your old tax bill

$45,000

Your new tax bill

-$9,789

Estimated tax savings

$54,789

property-location

4365 Lower Honoapiilani Rd Lahaina, Hawaii, 96761-9205

0 bed • 1 bath • 2 guests

Est. $2,302/mo

Agent

Inquire about this property

Contact Agent

$93,210

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.1%

Cap Rate

14.04%

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

$22,781

Deductible property tax

$4,752

Your total deduction

$31,095

Your adjusted annual income

$150,000 - $31,095 = $118,905

Taxes on $118,905 (30%)

$35,671

Your old tax bill

$45,000

Your new tax bill

$35,671

Estimated tax savings

$9,329

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