BNBCalc.com Investment Analysis Report of 75 Halili Ln, Kihei, HI 96753, USA

2 bed • 2 bath • 4 guests • $850,000

BNB

Calc

Return Metrics

11.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.97%

Cap Rate

9.59%

Return on Investment

28.73%

Annual Revenue

$109,438

AirDNA projects $361/night at 83% occupancy ($109,438).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,326

Annual Expenses

$27,907

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,612

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$912

Management & Platform Fees

$274

Platform Fee (i.e. Airbnb)

$274

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$395,639

Profit on this property

$81,531

Your total deduction

$362,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $362,865)

-$212,865

Your old tax bill

$45,000

Your new tax bill

-$63,860

Estimated tax savings

$108,860

property-location

75 Halili Ln Kihei, Hawaii, 96753-6080

2 bed • 2 bath • 4 guests

Purchase Price

Est. $4,077/mo

Agent

Inquire about this property

Contact Agent

$109,438

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.97%

Cap Rate

9.59%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$93,393

Your adjusted annual income

$150,000 - $93,393 = $56,607

Taxes on $56,607 (30%)

$16,982

Your old tax bill

$45,000

Your new tax bill

$16,982

Estimated tax savings

$28,018

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