Share This Listing

Message

964 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

54 Maluniu Ave 10 Unit Apartment Building $5,600,000 ($560,000/Unit) 5.22% Cap Rate Kailua, HI 96734

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • 10 apartments units and 2 ground floor retail units
  • 5.22% cap rate on current income
  • All units renovated in 2023

EXECUTIVE SUMMARY

5.22% cap rate on current income! This exceptional property offers 10 thoroughly renovated one-bedroom apartment units, each with at least one balcony and its own full size washer/dryer, and 2 renovated ground floor retail units, in the prestigious beach town of Kailua, Hawaii. The building is secured and underwent major interior and exterior renovations over the last 2 years. The retail spaces benefit from the high visibility location in this established, upscale retail corridor. The curated community of tenants at the property includes Kailua Honey (663 SF), an artisanal boutique offering a curated selection of premium honey, wellness products, and home goods, and Kailua Tailor (780 SF), a custom tailor and alterations shop. In addition to abundant street parking in the immediate area, the property also provides 7 covered parking stalls along with designated bike, moped or motorcycle parking, plus storage space for additional income. Located just moments from Whole Foods Market, Target, Foodland, and dozens of local boutiques, restaurants, and cafés, this property is also within walking distance of world-renowned Kailua Beach, consistently ranked among the best beaches globally. This meticulously remodeled, trophy asset is located in an incredibly desirable submarket where investment properties are rarely available for sale. With existing professional management available, this property could be truly “turnkey” for buyers seeking a stabilized, high-quality building.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $352,168 $54.12
Other Income $14,178 $2.18
Vacancy Loss - -
Effective Gross Income $366,346 $56.30
Taxes $19,130 $2.94
Operating Expenses $55,134 $8.47
Total Expenses $74,264 $11.41
Net Operating Income $292,082 $44.89

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $352,168
Annual Per SF $54.12
Other Income
Annual $14,178
Annual Per SF $2.18
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $366,346
Annual Per SF $56.30
Taxes
Annual $19,130
Annual Per SF $2.94
Operating Expenses
Annual $55,134
Annual Per SF $8.47
Total Expenses
Annual $74,264
Annual Per SF $11.41
Net Operating Income
Annual $292,082
Annual Per SF $44.89

PROPERTY FACTS

Price $5,600,000
Price Per Unit $560,000
Sale Type Investment
Cap Rate 5.22%
No. Units 10
Property Type Multifamily
Property Subtype
Apartment
  • General Retail Storefront Retail/Residential
Apartment Style Low-Rise
Building Class C
Lot Size 0.13 AC
Building Size 6,507 SF
No. Stories 3
Year Built/Renovated 1965/2023
Parking Ratio 1.08/1,000 SF
Zoning B-2 - Multi-Family

AMENITIES

UNIT AMENITIES

  • Balcony
  • Microwave
  • Washer/Dryer
  • Refrigerator
  • Range

SITE AMENITIES

  • 24 Hour Access
  • Tenant Controlled HVAC
  • Smoke Free
  • Private Bathroom
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 10 - -
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (70)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
1-4-3-031-027-0000
Land Assessment
$1,458,600 (2025)
Improvements Assessment
$809,300 (2025)
Total Assessment
$2,267,900 (2025)
Annual Taxes
$19,130 ($2.94/SF)
Tax Year
2024
  • Listing ID: 35572819

  • Date on Market: 4/21/2025

  • Last Updated:

  • Address: 54 Maluniu Ave, Kailua, HI 96734

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}