54 Maluniu Ave Immeuble residentiel 10 lots 5 041 133 € (504 113 €/Lot) Taux de capitalisation 5 % Kailua, HI 96734



INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 10 apartments units and 2 ground floor retail units
- 5% cap rate on current income
- All units renovated in 2023
RÉSUMÉ ANALYTIQUE
5% 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.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
301 414 €
![]() |
498,60 €
![]() |
Autres revenus |
12 135 €
![]() |
20,07 €
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
313 548 €
![]() |
518,67 €
![]() |
Taxes |
16 373 €
![]() |
27,08 €
![]() |
Frais d’exploitation |
47 188 €
![]() |
78,06 €
![]() |
Total des frais |
63 561 €
![]() |
105,14 €
![]() |
Résultat net d’exploitation |
249 987 €
![]() |
413,53 €
![]() |
INFORMATIONS SUR L’IMMEUBLE
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Balcon
- Micro-ondes
- Machine à laver/sèche-linge
- Réfrigérateur
- Cuisinière
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- CVC contrôlé par l’occupant
- Sans tabac
- Salle de bain privée
- Détecteur de fumée
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
1+1 | 10 | - | - |
1 of 2
Walk Score®
Très praticable à pied (87)
Bike Score®
Très praticable en vélo (70)
TAXES FONCIÈRES
Numéro de parcelle | 1-4-3-031-027-0000 | Évaluation totale | 1 941 050 € (2025) |
Évaluation du terrain | 1 248 387 € (2025) | Impôts annuels | 16 373 € (27,08 €/m²) |
Évaluation des aménagements | 692 664 € (2025) | Année d’imposition | 2024 |