FOR_SALERisky Deal243 days on market

254 Kaiulani St

254 Kaiulani St, Hilo, HI 96720, Hilo, HI 96720
$999,000
Zestimate®:$1,098,600$99,600 Under Market

Listing Price

Property image 1
254 Kaiulani St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
243
Tax Assessed
$382k
Zestimate®
$1099k
9% Under Valued
Lot Size
0.42 acres
Rent Estimate
$3,237/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Hilo Union Elementary School

PK-6
0.5 mi away
8

Hilo Intermediate School

7-8
0.3 mi away
6

Hilo High School

9-12
0.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.92%
Total ROI
4.3%
Cash Flow
$-2,620/mo
DSCR
0.48
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-01-25Price change$1,150,000$643
2025-07-19Listed for sale$1,250,000$699

Tax History

YearProperty TaxTax Assessment
2025$0$393,000
2024$1,162.04$381,600
2023$1,145.6$370,500
2022$1,154.97$359,700
2021$1,103.31$349,200
2020$1,052.88$339,000
2019$1,004.3$329,100
2018$911.44$319,500
2017$867.16$310,200
2016$709.3$301,200
2015$709.3$292,400
2014$709.3$283,900
2013$0$275,600
2012$0$267,600
2011$0$259,800
2010$0$252,200
2009$0$244,900
2008$0$159,500
2007$0$154,900
2006$0$150,400
2005$0$146,100
2004$0$141,900
2003$0$137,200
2002$411.63$93,800
2000$412.96$0
1999$0$132,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,788
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $999,000Rent Basis: Observed Comp Model ($3,237/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $291/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.54%

NOI: $25,349/yr

Cash-on-Cash Yield
-16.0%

On $229,770 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.28% of basis)-$89/mo
Homeowner / Hazard Insurance-$291/mo
Vacancy Reserve (5% of rent)-$162/mo
Repairs & Maintenance (10% of rent)-$324/mo
Property Management (8% of rent)-$259/mo
Total Pure Operating Expenses-$1,125/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,237/mo
Less: Operating Expenses-$1,125/mo
Net Operating Income (NOI)+$2,112/mo
Less: Debt Service (30yr @ 6.75%)-$5,184/mo
Net Cash Flow
$-3,071/mo
$-36,854/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.