Log In/Sign Up
Your email has been sent.
Hale Wai Nani 287 Wai Nani Way 13 Unit Apartment Building $4,880,000 ($375,385/Unit) 6.11% Cap Rate Honolulu, HI 96815
Investment Highlights
- Turnkey 3 story walk-up with 13 units, nine 2BD/1BA plus four 1BD/1BA
- Exceptional rental income and low operating costs
- Community laundry, separate HECO meters, ample parking
Executive Summary
Contact co-lister Pauline Michelman (808) 454-3438 or pauline@collectivehawaii.com for info or showing requests. Exceptional rental income and low operating costs make this a rare investment opportunity in Waikiki’s residential neighborhood. This turnkey 3-story walk-up comprises 13 units: nine 2BD/1BA plus four 1BD/1BA, each with a private lanai. Well-kept and low-maintenance, the property is positioned in one of Honolulu’s most reliable rental markets. Features include community coin-operated laundry, individual electrical metering for tenant-paid power. Parking is available with a three-car front carport, plus two tandem spaces in a secondary carport accessed via the driveway. Units have been updated upon turnover, ensuring the building remains in excellent condition with strong occupancy, consistent rental income, and long-term tenants. Set in the quieter, less trafficked section of Waikiki, residents enjoy walkable access to world-class beaches, dining, shopping, and recreation, as well as convenient transit connections. This combination of stable income, efficient operations, and an unbeatable location makes the property a standout investment in Honolulu’s steady multifamily market.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$344,388
|
$47.18
|
| Other Income |
$4,224
|
$0.58
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$348,612
|
$47.76
|
| Taxes |
$10,368
|
$1.42
|
| Operating Expenses |
$39,901
|
$5.47
|
| Total Expenses |
$50,269
|
$6.89
|
| Net Operating Income |
$298,343
|
$40.87
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $344,388 |
| Annual Per SF | $47.18 |
| Other Income | |
|---|---|
| Annual | $4,224 |
| Annual Per SF | $0.58 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $348,612 |
| Annual Per SF | $47.76 |
| Taxes | |
|---|---|
| Annual | $10,368 |
| Annual Per SF | $1.42 |
| Operating Expenses | |
|---|---|
| Annual | $39,901 |
| Annual Per SF | $5.47 |
| Total Expenses | |
|---|---|
| Annual | $50,269 |
| Annual Per SF | $6.89 |
| Net Operating Income | |
|---|---|
| Annual | $298,343 |
| Annual Per SF | $40.87 |
Property Facts
| Price | $4,880,000 | Building Class | C |
| Price Per Unit | $375,385 | Lot Size | 0.13 AC |
| Sale Type | Investment | Building Size | 7,300 SF |
| Cap Rate | 6.11% | Average Occupancy | 100% |
| No. Units | 13 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1963/2023 |
| Property Subtype | Apartment | Parking Ratio | 0.96/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | X2 - X2 - Apartment Precinct | ||
| Price | $4,880,000 |
| Price Per Unit | $375,385 |
| Sale Type | Investment |
| Cap Rate | 6.11% |
| No. Units | 13 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 7,300 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1963/2023 |
| Parking Ratio | 0.96/1,000 SF |
| Zoning | X2 - X2 - Apartment Precinct |
Amenities
Unit Amenities
- Balcony
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Deck
- Vinyl Flooring
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 9 | - | 650 |
| 1+1 | 4 | - | 550 |
Walk Score®
Walker's Paradise (91)
Bike Score®
Very Bikeable (85)
Property Taxes
| Parcel Number | 1-2-6-028-043-0000 | Total Assessment | $2,962,200 |
| Land Assessment | $2,207,500 | Annual Taxes | $10,368 ($1.42/SF) |
| Improvements Assessment | $754,700 | Tax Year | 2025 |
Property Taxes
Parcel Number
1-2-6-028-043-0000
Land Assessment
$2,207,500
Improvements Assessment
$754,700
Total Assessment
$2,962,200
Annual Taxes
$10,368 ($1.42/SF)
Tax Year
2025
Contacts
-
Hawaii Collective Real Estate Pauline Michelman -
Julian
Young
- Hawaii Collective Real Estate
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Hawaii Collective Real Estate
Hale Wai Nani | 287 Wai Nani Way
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.