%
CapRateCity
Free cap rate calculators for every US market
MarketsHawaiiUrban Honolulu

Cap Rate Analysis: Urban Honolulu, HI

Investment metrics, interactive calculators, and data-driven analysis for Urban Honolulu 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 $845,000 median price and $2,800/mo median rent
Est. Cap Rate
2.73%
1% Rule
0.33%
Fails
GRM
25.1x
Price / Income
10.0x

Market Data

Median Home Price$845,000
Median Monthly Rent$2,800
Property Tax Rate0.28%
Population50,000
Population Growth0.2% / yr
Median Household Income$84,200
Vacancy Rate4.2%
Annual Appreciation2%

Cap Rate Calculator — Urban Honolulu

Pre-filled with Urban Honolulu 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
2.41%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$20,393
net operating income
Gross Rent Multiplier
25.1x
High (>15)
1% Rule
0.33%
✗ Fails
Monthly Cash Flow
$1,699
before debt service
Annual Breakdown
Gross Rental Income$33,600
Less Vacancy−$1,411
Effective Income$32,189
Less Operating Expenses−$11,796
Net Operating Income$20,393
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 — Urban Honolulu

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

$
$211,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-12.72%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$236,600
$211,250 down + $25,350 closing
Monthly Mortgage
$4,132
on $634K loan
Monthly Cash Flow
$-2,508
after all expenses
Annual Cash Flow
$-30,091
before taxes
Cash Flow Breakdown
Monthly Rent$2,800
Less Expenses−$1,176
Less Mortgage−$4,132
Monthly Cash Flow$-2,508

Is Urban Honolulu a Good Place to Invest in Rental Property?

Urban Honolulu, 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 $845,000 paired with median rents of $2,800/mo produces an estimated cap rate of 2.73%.

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 10.0x, homes cost about 10.0 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, Urban Honolulu 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 →

Urban Honolulu Investment Guides

Explore Urban Honolulu Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Urban Honolulu 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

Honolulu, HI$845K · $2,800/mo
2.7%
Gardnerville Ranchos, NV$680K · $2,440/mo
2.7%
Boise City, ID$485K · $1,760/mo
2.7%
Flagstaff, AZ$615K · $2,250/mo
2.7%
Nampa, ID$485K · $1,760/mo
2.7%
Run a BRRRR analysis for Urban Honolulu
Model a buy-rehab-refinance deal with Urban Honolulu data pre-loaded.
Open BRRRR Calculator →