BNBCalc.com Investment Analysis Report of 9 Fern Pl, Lahaina, HI 96761, USA

4 bed • 3 bath • 14 guests • $1,500,000

BNB

Calc

Return Metrics

27.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

27.32%

Cap Rate

13.22%

Return on Investment

44.11%

Annual Revenue

$243,749

AirDNA projects $776/night at 86% occupancy ($243,749).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,781

Annual Expenses

$45,367

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,731

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,031

Management & Platform Fees

$609

Platform Fee (i.e. Airbnb)

$609

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$697,726

Profit on this property

$198,382

Your total deduction

$585,386

So, your new taxable income is your previous income minus your total deduction ($150,000 - $585,386)

-$435,386

Your old tax bill

$45,000

Your new tax bill

-$130,616

Estimated tax savings

$175,616

9 Fern Pl Lahaina, Hawaii, 96761-8342

4 bed • 3 bath • 14 guests • $1,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$243,749

Profit (Cash Flow)

$97,198

Cap Rate

13.2%

Annual Revenue

$243,749

AirDNA projects $776/night at 86% occupancy ($243,749)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.32% 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

27.32%

Cap Rate

13.22%

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 estimated deduction will be...

Deductible mortgage interest

$71,192

Deductible property tax

$14,850

Your total deduction

$110,170

Your adjusted annual income

$150,000 - $110,170 = $39,830

Taxes on $39,830 (30%)

$11,949

Your old tax bill

$45,000

Your new tax bill

$11,949

Estimated tax savings

$33,051

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com