87-3179 Kihikihi Rd Captain Cook HI 96704
3 bed • 3 bath • 9 guests
Est. $3,507/mo
Inquire about this property
Contact Agent
$731,100
Zestimate
$86,398
Annual Revenue
BNBCalc predicts this property will get $285 per night with 83% occupancy, putting it in the top 15% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
$12,769
Profit
Revenue
$86,398
Operating Expenses
$24,312
Operating Income
$62,087
Mortgage & Taxes
$49,318
Profit (Cash Flow)
$12,769
$176,903
Cash Investment
Down Payment
$146,220
Renos & Furnishing
$8,750
Closing Costs
$21,933
Total
$176,903
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.21%
Cap Rate
8.49%
STR Tax Calculator (USA)
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
$34,699
Deductible property tax
$7,238
Your total deduction
$60,867
Your adjusted annual income
$150,000 - $60,867 = $89,133
Taxes on $89,133 (30%)
$26,740
Your old tax bill
$45,000
Your new tax bill
$26,740
Estimated tax savings
$18,260
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com