%
CapRateCity
Free cap rate calculators for every US market
MarketsHawaiiKapaa

Cap Rate Analysis: Kapaa, HI

Investment metrics, interactive calculators, and data-driven analysis for Kapaa rental properties.

Market data powered by Zillow Home Value Index (ZHVI) and Zillow Observed Rent Index (ZORI) · Updated Feb 2026

Challenging for pure cash flow
Based on $1,005,000 median price and $3,590/mo median rent
Est. Cap Rate
3.03%
1% Rule
0.36%
Fails
GRM
23.3x
Price / Income
11.9x

Market Data

Median Home Price$1,005,000
Median Monthly Rent$3,590
Property Tax Rate0.28%
Population50,000
Population Growth0.2% / yr
Median Household Income$84,200
Vacancy Rate4.2%
Annual Appreciation2%

Cap Rate Calculator — Kapaa

Pre-filled with Kapaa medians. Adjust to match a specific property.

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.28% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.65%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$26,679
net operating income
Gross Rent Multiplier
23.3x
High (>15)
1% Rule
0.36%
✗ Fails
Monthly Cash Flow
$2,223
before debt service
Annual Breakdown
Gross Rental Income$43,080
Less Vacancy−$1,809
Effective Income$41,271
Less Operating Expenses−$14,592
Net Operating Income$26,679
Sponsored
Analyze Deals Faster with DealCheck
Import any property, get instant investment analysis — cap rates, cash flow, rehab estimates, and offer calculations. Used by 350,000+ investors.
Try DealCheck Free →

Cash-on-Cash Return — Kapaa

Factor in financing to see your actual return on invested capital in Kapaa.

$
$251,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-12.08%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$281,400
$251,250 down + $30,150 closing
Monthly Mortgage
$4,914
on $754K loan
Monthly Cash Flow
$-2,832
after all expenses
Annual Cash Flow
$-33,983
before taxes
Cash Flow Breakdown
Monthly Rent$3,590
Less Expenses−$1,508
Less Mortgage−$4,914
Monthly Cash Flow$-2,832

Is Kapaa a Good Place to Invest in Rental Property?

Kapaa, HI has a population of 50,000 and has been growing at 0.2% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $1,005,000 paired with median rents of $3,590/mo produces an estimated cap rate of 3.03%.

Property taxes at 0.28% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 4.2% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 11.9x, homes cost about 11.9 times the local median income of $84,200. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 2% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: At current median prices, Kapaa is challenging for pure cash flow investing. Consider BRRRR strategies with below-market purchases, or look at neighboring metros with stronger price-to-rent ratios.

Sponsored
Get AI-Powered Property Insights
Homesage.ai analyzes 140 million properties with AI — spot hidden deals, assess property condition, and find investment opportunities. Free to try.
Analyze Properties →

Kapaa Investment Guides

Explore Kapaa Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Kapaa compares to the best cash flow markets in America.
Get the Report →
Sponsored
Investor Gear
Google Nest Thermostat
Google
$130
FLIR ONE Gen 3 Thermal Camera
FLIR
$179
Schlage Connect Keypad Deadbolt
Schlage
$229
The CapRateCity Report
Weekly market analysis: highest cap rate cities, emerging markets, and deal breakdowns. Free, no spam.

Similar Markets in the West

Cedar City, UT$405K · $1,550/mo
3.0%
Gilbert, AZ$445K · $1,720/mo
3.0%
Surprise, AZ$445K · $1,720/mo
3.0%
Colorado Springs, CO$450K · $1,690/mo
3.0%
The Dalles, OR$390K · $1,630/mo
3.0%
Run a BRRRR analysis for Kapaa
Model a buy-rehab-refinance deal with Kapaa data pre-loaded.
Open BRRRR Calculator →