Honolulu, HI — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
2.4%
Below average
Monthly Cash Flow
-$2,156
After all expenses
Price-to-Rent
19.8
Overpriced for rent
DSCR
0.38
Fails
📊 Key Metrics
- Median Home Price
- $654,528
- Average Rent (3BR)
- $3,030/mo
- Price-to-Rent Ratio
- 19.8(high)
- 1% Rule
- 0.42%(fails — need 1%+)
- Cash-on-Cash Return
- -17.2%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →🏘️ Best Zip Codes in Honolulu for Investors
All Zip Codes in Honolulu
| Zip | Cap Rate | Cash Flow | Home Price | Rent (3BR) | DSCR |
|---|---|---|---|---|---|
| 96818 | 6.1% | -$129 | $525,358 | $4,160/mo | 0.95 |
| 96815 | 5.7% | -$307 | $501,922 | $3,750/mo | 0.88 |
| 96826 | 4.5% | -$735 | $469,283 | $2,960/mo | 0.71 |
| 96814 | 3.4% | -$1,586 | $638,033 | $3,310/mo | 0.53 |
| 96822 | 2.8% | -$1,970 | $653,635 | $2,970/mo | 0.43 |
| 96813 | 2.4% | -$2,156 | $654,528 | $2,750/mo | 0.38 |
| 96825 | 2.1% | -$4,491 | $1,245,581 | $4,760/mo | 0.32 |
| 96817 | 1.4% | -$3,442 | $819,741 | $2,540/mo | 0.21 |
| 96819 | 0.7% | -$5,048 | $1,071,487 | $2,650/mo | 0.11 |
| 96821 | 0.7% | -$8,726 | $1,835,032 | $4,440/mo | 0.11 |
| 96816 | 0.6% | -$6,161 | $1,282,927 | $3,030/mo | 0.10 |