Urban Honolulu
Investment Analysis

Urban Honolulu, HI
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
39
Investment Score
Rent
Cap Rate (Est.)
1.5%
Gross Yield
2.5%
P/R Ratio
27.7x
YoY Growth
-0.9%
Median Home Price
$831,600
Average Rent (1BR)
$1,720/mo
Median Income
$84,907
Population
341,753

Investment Breakdown

17
Value Score
41
Growth Score
77
Safety Score
40
Afford Score

Urban Honolulu has a price-to-rent ratio of 27.7x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -0.9% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,720
Annual Gross $20,640

Est. Monthly Expenses

Property Tax (~1.5%) -$1,040
Insurance (~0.5%) -$347
Maintenance (~1%) -$693
Est. Net Cash Flow -$359/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Urban Honolulu Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$757K2027$782Kโ–ฒ 3.3%2028$792Kโ–ฒ 4.5%20232024Now
$831K$707K
Current
$832K
2026
Projected
$782K
โ†‘ 3.3% by 2027
Projected
$792K
โ†‘ 4.5% by 2028
5yr CAGR:+2.7%
Confidence:Low
Rยฒ:0.19
โ–ผ

Looking ahead to the 2026-2028 period, the Urban Honolulu housing market forecast suggests a period of stagnation rather than decline. With a median home price of $831,600 and a YoY price change of 0.0%, the market has hit a plateau, reflecting a significant affordability ceiling. The price-to-rent ratio of 40.3x is a glaring red flag, far exceeding the national average and heavily favoring renting. This metric alone will keep many potential buyers on the sidelines, particularly as local wages struggle to keep pace with the high cost of living. The market temperature of 50/100 and a risk grade of C underscore a balanced but fragile environment. The key question for many is, will Urban Honolulu home prices drop? The data suggests a soft landing is more likely than a sharp correction, as the market is supported by limited inventory and strong intrinsic desirability.

For investors and residents evaluating the next few years, the real estate Urban Honolulu 2027 outlook hinges on economic resilience and affordability constraints. While the 5-year price change of 14.3% and a CAGR of 2.7% show historical stability, the current data points to a cooling of that momentum. The median rent of $1,720/month remains relatively accessible compared to purchasing, reinforcing the current "RENT" verdict. Key local factors like Hawaii's heavy reliance on tourism, high energy costs, and a constrained housing supply will continue to underpin values, preventing a drastic drop. However, with days on market at 35, properties are taking slightly longer to sell, indicating a shift toward a more balanced negotiation environment. Ultimately, this forecast anticipates a flat to modestly appreciating market, where affordability remains the primary gatekeeper to ownership.

Projected Cap Rate (2027)
1.6%
5yr CAGR
+2.7%

Job Market

Unemployment 2.9%
National avg: 3.7%
Job Growth (YoY) +2.1%

Healthcare

88
Score
Excellent

Risk Factors

Overvalued Market
Low Inventory
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 96.2%
Months Supply 9.0
Price Drops 15%
Gone in 2 Wks 21%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Urban Honolulu.

Total ROI
-167%
on $166,320 invested
Annual ROI
NaN%
compounded
Total Return
-$277,743
appreciation + cashflow
Mo. Cash Flow
-$4,782
year 1 estimate
Equity Growth Over 5 Years
Y1173kY2180kY3188kY4196kY5205k
Appreciation
$0
Cash Flow
-$277,743
Final Equity
$205,306

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Urban Honolulu

Property

Purchase Price$831,600
Monthly Rent$1,720
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$4,221
Monthly Cash Flow
-$50,647/ year
-30.5%
Cash-on-Cash
-0.0%
Cap Rate

Monthly Breakdown

+ Rental Income$1,720
โˆ’ Mortgage (P&I)$4,205
โˆ’ Property Tax$832
โˆ’ Insurance$125
โˆ’ Maintenance$693
โˆ’ Vacancy Loss$86
= Net Cash Flow-$4,221

Investment Summary

Down Payment
$166,320
Loan Amount
$665,280
Total Monthly Expenses
$5,941
Gross Yield
2.5%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026