940 S Kihei Rd
Kihei, Hawaii, 96753-9151
2 bed • 2 bath • 4 guests • $1,000,000
Annual Revenue
$105,125
Profit (Cash Flow)
$10,326
Cap Rate
7.8%
Annual Revenue
AirDNA projects $351/night at 82% occupancy ($105,125)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.36% 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
4.36%
Cap Rate
7.77%
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 estimated deduction will be...
Deductible mortgage interest
$47,461
Deductible property tax
$9,900
Your total deduction
$127,795
Your adjusted annual income
$150,000 - $127,795 = $22,205
Taxes on $22,205 (30%)
$6,662
Your old tax bill
$45,000
Your new tax bill
$6,662
Estimated tax savings
$38,338
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