• Broker Matt Raff 8082088102

54 Maluniu Ave 10 Unit Apartment Building $5,890,000 ($589,000/Unit) 5% Cap Rate Kailua, HI 96734

View Photo

INVESTMENT HIGHLIGHTS

  • 10 apartments units and 2 ground floor retail units
  • 5% cap rate on current income
  • All units renovated in 2023

EXECUTIVE SUMMARY

5% cap rate on current income! This exceptional property offers 10 thoroughly renovated one-bedroom apartment units, each with at least one balcony and its own full size washer/dryer, and 2 renovated ground floor retail units, in the prestigious beach town of Kailua, Hawaii. The building is secured and underwent major interior and exterior renovations over the last 2 years. The retail spaces benefit from the high visibility location in this established, upscale retail corridor. The curated community of tenants at the property includes Kailua Honey (663 SF), an artisanal boutique offering a curated selection of premium honey, wellness products, and home goods, and Kailua Tailor (780 SF), a custom tailor and alterations shop. In addition to abundant street parking in the immediate area, the property also provides 7 covered parking stalls along with designated bike, moped or motorcycle parking, plus storage space for additional income. Located just moments from Whole Foods Market, Target, Foodland, and dozens of local boutiques, restaurants, and cafés, this property is also within walking distance of world-renowned Kailua Beach, consistently ranked among the best beaches globally. This meticulously remodeled, trophy asset is located in an incredibly desirable submarket where investment properties are rarely available for sale. With existing professional management available, this property could be truly “turnkey” for buyers seeking a stabilized, high-quality building.

ATTACHMENTS

54 Maluniu Avenue-APR21

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $352,168 $54.12
Other Income $14,178 $2.18
Vacancy Loss - -
Effective Gross Income $366,346 $56.30
Taxes $19,130 $2.94
Operating Expenses $55,134 $8.47
Total Expenses $74,264 $11.41
Net Operating Income $292,082 $44.89

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $352,168
Annual Per SF $54.12
Other Income
Annual $14,178
Annual Per SF $2.18
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $366,346
Annual Per SF $56.30
Taxes
Annual $19,130
Annual Per SF $2.94
Operating Expenses
Annual $55,134
Annual Per SF $8.47
Total Expenses
Annual $74,264
Annual Per SF $11.41
Net Operating Income
Annual $292,082
Annual Per SF $44.89

PROPERTY FACTS

Price $5,890,000 Apartment Style Low-Rise
Price Per Unit $589,000 Building Class C
Sale Type Investment Lot Size 0.13 AC
Cap Rate 5% Building Size 6,507 SF
No. Units 10 No. Stories 3
Property Type Multifamily Year Built/Renovated 1965/2023
Property Subtype
Apartment
  • General Retail Storefront Retail/Residential
Parking Ratio 1.08/1,000 SF
Zoning B-2
Price $5,890,000
Price Per Unit $589,000
Sale Type Investment
Cap Rate 5%
No. Units 10
Property Type Multifamily
Property Subtype
Apartment
  • General Retail Storefront Retail/Residential
Apartment Style Low-Rise
Building Class C
Lot Size 0.13 AC
Building Size 6,507 SF
No. Stories 3
Year Built/Renovated 1965/2023
Parking Ratio 1.08/1,000 SF
Zoning B-2

AMENITIES

UNIT AMENITIES

  • Balcony
  • Microwave
  • Washer/Dryer
  • Refrigerator
  • Range

SITE AMENITIES

  • 24 Hour Access
  • Tenant Controlled HVAC
  • Smoke Free
  • Private Bathroom
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 10 - -

LINKS

  • Virtual Tour
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (70)

PROPERTY TAXES

Parcel Number 1-4-3-031-027-0000 Total Assessment $2,267,900 (2025)
Land Assessment $1,458,600 (2025) Annual Taxes $19,130 ($2.94/SF)
Improvements Assessment $809,300 (2025) Tax Year 2024

PROPERTY TAXES

Parcel Number
1-4-3-031-027-0000
Land Assessment
$1,458,600 (2025)
Improvements Assessment
$809,300 (2025)
Total Assessment
$2,267,900 (2025)
Annual Taxes
$19,130 ($2.94/SF)
Tax Year
2024

MAP

ADDITIONAL PHOTOS

View Photo Street View - Retail Units
View Photo Sidewalk View - Retail Units
View Photo Retail Unit
View Photo Retail Unit
View Photo Retail Unit
View Photo Sidewalk View - Retail Units
View Photo Sidewalk View - Retail Units
View Photo Parking
View Photo Parking
View Photo Electric Meters
View Photo Parking/Storage
View Photo 1 Bedroom
View Photo 1 Bedroom
View Photo 1 Bedroom
View Photo 1 Bedroom
View Photo 1 Bedroom
View Photo 1 Bedroom - Lanai
View Photo 1 Bedroom - Bathroom
View Photo 1 Bedroom - Kitchen Sink
View Photo Apartment Walkway
View Photo 54 Maluniu
  • Listing ID: 35572819

  • Date on Market: 4/21/2025

  • Last Updated: 7/8/2025

  • Address: 54 Maluniu Ave, Kailua, HI 96734