OFF_MARKETRisky Deal44 days on market

2001 Ainaola Pl

2001 Ainaola Pl, Hilo, HI 96720, Hilo, HI 96720
$1,100,000
Zestimate®:$1,037,400

Listing Price

Property image 1
2001 Ainaola Pl, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
44
Tax Assessed
$915k
Zestimate®
$1037k
Market Rate
Lot Size
3.36 acres
Rent Estimate
$3,426/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

Waiakeawaena Elementary School

PK-5
4.1 mi away
6

Waiakea Intermediate School

6-8
4.2 mi away
9

Waiakea High School

9-12
4.4 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
2.26%
Total ROI
0.9%
Cash Flow
$-3,494/mo
DSCR
0.37
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
2026-04-10Listing removed$1,100,000$421
2026-02-04Listed for sale$1,100,000$421
1994-12-16Sold$398,000$152

Tax History

YearProperty TaxTax Assessment
2025$0$626,800
2024$2,490.08$608,500
2023$3,511.86$565,600
2022$3,785.82$564,900
2021$2,796.59$459,100
2020$2,695.61$448,300
2019$0$442,300
2018$0$402,100
2017$2,015.7$392,800
2016$2,015.7$394,900
2015$2,015.7$365,400
2014$2,015.7$368,900
2013$0$352,700
2012$0$349,900
2011$0$351,700
2010$0$395,000
2009$0$425,200
2008$0$437,700
2007$0$336,900
2006$0$321,500
2005$0$277,100
2004$0$288,500
2003$0$246,400
2002$1,669.38$196,538
2000$1,657.95$0
1999$0$231,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,610
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: $1,100,000Rent Basis: Observed Comp Model ($3,426/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $321/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.29%

NOI: $25,243/yr

Cash-on-Cash Yield
-17.1%

On $253,000 invested

DSCR Ratio
0.37x

Negative debt coverage

5-Yr Leveraged ROI
+8.7%

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)-$213/mo
Homeowner / Hazard Insurance-$321/mo
Vacancy Reserve (5% of rent)-$171/mo
Repairs & Maintenance (10% of rent)-$343/mo
Property Management (8% of rent)-$274/mo
Total Pure Operating Expenses-$1,322/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,426/mo
Less: Operating Expenses-$1,322/mo
Net Operating Income (NOI)+$2,104/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-3,604/mo
$-43,249/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.