%
CapRateCity
Free cap rate calculators for every US market
← All markets

Cap Rate Analysis: Honolulu, HI

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

Challenging for pure cash flow
Based on $720,000 median price and $2,400/mo median rent
Est. Cap Rate
2.75%
1% Rule
0.33%
Fails
GRM
25.0x
Price / Income
8.6x

Market Data

Median Home Price$720,000
Median Monthly Rent$2,400
Property Tax Rate0.28%
Population345,510
Population Growth0.2% / yr
Median Household Income$84,200
Vacancy Rate4.2%
Annual Appreciation2%

Cap Rate Calculator — Honolulu

Pre-filled with 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
2.43%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$17,510
net operating income
Gross Rent Multiplier
25.0x
High (>15)
1% Rule
0.33%
✗ Fails
Monthly Cash Flow
$1,459
before debt service
Annual Breakdown
Gross Rental Income$28,800
Less Vacancy−$1,210
Effective Income$27,590
Less Operating Expenses−$10,080
Net Operating Income$17,510

Cash-on-Cash Return — Honolulu

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

$
$180,000
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-12.67%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$201,600
$180,000 down + $21,600 closing
Monthly Mortgage
$3,520
on $540K loan
Monthly Cash Flow
$-2,128
after all expenses
Annual Cash Flow
$-25,541
before taxes
Cash Flow Breakdown
Monthly Rent$2,400
Less Expenses−$1,008
Less Mortgage−$3,520
Monthly Cash Flow$-2,128

Is Honolulu a Good Place to Invest in Rental Property?

Honolulu, HI has a population of 345,510 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 $720,000 paired with median rents of $2,400/mo produces an estimated cap rate of 2.75%.

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 8.6x, homes cost about 8.6 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, 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.

Run a BRRRR analysis for Honolulu
Model a buy-rehab-refinance deal with Honolulu data pre-loaded.
Open BRRRR Calculator →