73-1111 Nuuanu Pl UNIT N103, Kailua Kona, HI, 96740 | $847/mo Cash Flow

For Sale

Airbnb Potential

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
798 sft

75-6026 Alii Dr APT 3303, Kailua Kona, HI, 96740

Airbnb Potential+ 1 more

1 Bed
1 Bath
611 sft

75-5888 Alii Dr APT A4, Kailua Kona, HI, 96740

Airbnb Potential+ 1 more

4 Bed
3 Bath
1840 sft

76-6323 Mahuahua Pl, Kailua Kona, HI, 96740

1 Bed
1 Bath
607 sft

73-2070 Kaloko Dr, KAILUA KONA, HI, 96740

Nearby investment properties with comparable prices

1 Bed
1 Bath
623 sft

75-5719 Alii Dr APT 321, Kailua Kona, HI, 96740

Airbnb Potential+ 1 more

1 Bed
1 Bath
623 sft

75-5719 Alii Dr APT 220, Kailua Kona, HI, 96740

Airbnb Potential+ 1 more

2 Bed
2 Bath
1041 sft

75-6026 Alii Dr APT 4106, Kailua Kona, HI, 96740

2 Bed
2 Bath
729 sft

75-6081 Alii Dr APT V204, Kailua Kona, HI, 96740

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Kailua Kona at 73-1111 Nuuanu Pl UNIT N103, Kailua Kona, HI, 96740 offers a 9.2% rental yield on a $429,950 purchase with $3,295/mo rent. Total monthly income registers $3,295/mo, and a $2,104/mo payment leaves $847/mo available for distribution. Annual cash flow reaches $10,164/yr on $142,528 to close, and return on cash invested stands at 27.04% in year one. Equity gained on principal adds $2,774/yr while 5% annual appreciation supports $118,787 over five years. Portfolio math shows five-year ROI at 140.46% and total cumulative return in cash at $200,195. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,295/mo property income against a $2,104/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2007

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 96740, Kailua Kona, HI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,076 (100%)
Owner Occupied HU	9,918 (49.4%)
Renter Occupied HU	5,421 (27.0%)
Vacant Housing Units	4,737 (23.6%)
Median Home Value	$841,538
Average Home Value	$933,708