Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
65-1300 Kawaihae Road
Waimea, HI 96743
Asking Price
$10.00M
Asset Type
Hotel Hospitality
Class
Class B
What's Special
A unique boutique hotel opportunity in the heart of Waimea <p>RARE FEE-SIMPLE BOUTIQUE ASSET</p><p>Rare fee-simple boutique hotel opportunity in Waimea, one of Hawai‘i Island’s most distinctive and supply-constrained non-resort lodging markets.</p><p>AUTHENTIC SENSE OF PLACE</p><p>Strong sense of place, with local paniolo-inspired positioning that differentiates the asset from generic hotel inventory.</p><p>EARNINGS ACCELERATION UNDERWAY</p><p>EBITDA growth from $231,022 in 2023 to $438,846 in 2025, reflecting significant earnings acceleration already u
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
0.80%
DSCR
0.13
Underwater
Cash-on-Cash
-17.12%
Monthly Payment
$49,474.544
Annual Cash Flow
$-513,694.526