Darlani Apartments 254 Kaiulani Ave 15 Unit Block of Flats £3,693,522 (£246,235/Unit) 4.63% Net Initial Yield Honolulu, HI 96815







INVESTMENT HIGHLIGHTS
- Total Units: 15 -- 14 One-Bed, 1 Three-Bed
- Zoning: X2-Apartment Precinct
- Land SQFT: 4,505 & Interior SQFT: 6,792
- Parking: 4
- Year Built: 1960
EXECUTIVE SUMMARY
Charming building with timeless, stunning tile facade in the heart of Waikiki--a sparkling jewel to add to your portfolio with excellent income and covered parking. All units are separately metered for electric, one water meter, hollow tile construction, and nice, spacious units, each with its own patio/balcony. Huge 3 bed, 2 bath Penthouse and 14 one-bedrooms, and 260' height limit, should you want to redevelop. Refurbished railings and all interiors have been redone with high end, durable tile and upgraded bathrooms and kitchens. Camera security. Monthly rent from parking and coin laundry with machines leased from WASH = extra income. Buyer to accept existing survey performed by Towill, Shigeoka & Associates Inc. on December 18, 2021.
FINANCIAL SUMMARY (ACTUAL - 2023) Click Here to Access |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
-
![]() |
-
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$99,999
![]() |
$9.99
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$99,999
![]() |
$9.99
![]() |
Net Operating Income |
$99,999
![]() |
$9.99
![]() |
PROPERTY FACTS
Price | £3,693,522 |
Price Per Unit | £246,235 |
Sale Type | Investment |
Net Initial Yield | 4.63% |
Sale Condition | 1031 Exchange |
No. Units | 15 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.10 AC |
Building Size | 6,336 SF |
Average Occupancy | 100% |
Number of Floors | 3 |
Year Built/Renovated | 1960/2008 |
Parking Ratio | 0.41/1,000 SF |
Zoning | X2 - Apartment Precinct |
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | Avg. Rent.Mo | SF |
---|---|---|---|
1+1 | 14 | - | 600 |
3+2 | 1 | - | 750 |
1 of 1
Walk Score®
Walker's Paradise (90)
Bike Score®
Biker's Paradise (98)