BNBCalc.com Investment Analysis Report of 84-265 Farrington Hwy #205, Waianae, HI 96792, USA

1 bed • 1 bath • 3 guests • $350,000

BNB

Calc

Return Metrics

52.77% 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

52.77%

Cap Rate

22.8%

Return on Investment

65.4%

Annual Revenue

$99,346

AirDNA projects $447/night at 68% occupancy ($111,019).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,626

Annual Expenses

$19,516

Utilities

$265

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$115

Gas

$100

Other

$50

Maintenance

$1,113

Property Insurance

$150

HOA

$613

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$248

Platform Fee (i.e. Airbnb)

$248

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

$19,522

Deductible property tax

$3,850

Est. Depreciation Value

$163,917

Profit on this property

$79,830

Your total deduction

$107,459

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,459)

$42,541

Your old tax bill

$45,000

Your new tax bill

$12,762

Estimated tax savings

$32,238

property-location

84-265 Farrington Hwy Waianae, Hawaii, 96792

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$99,346

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

52.77%

Cap Rate

22.8%

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

$19,522

Deductible property tax

$3,850

Your total deduction

-$4,205

Your adjusted annual income

$150,000 - -$4,205 = $154,205

Taxes on $154,205 (30%)

$46,261

Your old tax bill

$45,000

Your new tax bill

$46,261

Estimated tax savings

-$1,261

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