BNBCalc.com Investment Analysis Report of 940 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 2 bath • 4 guests • $1,000,000

BNB

Calc

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%

Return on Investment

21.2%

Annual Revenue

$105,125

AirDNA projects $351/night at 82% occupancy ($105,124).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,279

Annual Expenses

$27,346

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,576

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$876

Management & Platform Fees

$263

Platform Fee (i.e. Airbnb)

$263

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$464,724

Profit on this property

$77,778

Your total deduction

$444,307

So, your new taxable income is your previous income minus your total deduction ($150,000 - $444,307)

-$294,307

Your old tax bill

$45,000

Your new tax bill

-$88,292

Estimated tax savings

$133,292

property-location

940 S Kihei Rd Kihei, Hawaii, 96753-9151

2 bed • 2 bath • 4 guests

Purchase Price

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$105,125

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

4.36%

Cap Rate

7.77%

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

$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