BNBCalc.com Investment Analysis Report of 91-434 Ewa Beach Rd, Ewa Beach, HI 96706, USA

3 bed • 2 bath • 10 guests • $670,000

BNB

Calc

Return Metrics

3.47% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.47%

Cap Rate

7.58%

Return on Investment

19.88%

Annual Revenue

$74,166

AirDNA projects $286/night at 71% occupancy ($74,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,943

Annual Expenses

$23,322

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,318

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$618

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$31,799

Deductible property tax

$6,633

Est. Depreciation Value

$314,018

Profit on this property

$50,845

Your total deduction

$301,605

So, your new taxable income is your previous income minus your total deduction ($150,000 - $301,605)

-$151,605

Your old tax bill

$45,000

Your new tax bill

-$45,482

Estimated tax savings

$90,482

91-434 Ewa Beach Rd Ewa Beach, Hawaii, 96706-2943

3 bed • 2 bath • 10 guests • $670,000

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

$74,166

Profit (Cash Flow)

$5,653

Cap Rate

7.6%

Annual Revenue

$74,166

AirDNA projects $286/night at 71% occupancy ($74,166)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.47% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.47%

Cap Rate

7.58%

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

$31,799

Deductible property tax

$6,633

Your total deduction

$87,685

Your adjusted annual income

$150,000 - $87,685 = $62,315

Taxes on $62,315 (30%)

$18,694

Your old tax bill

$45,000

Your new tax bill

$18,694

Estimated tax savings

$26,306

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