Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Waiakea Villas Commercial Office Space Title is generated by Realmo AI

    400 HUALANI ST 10196, Hilo, HI 96720

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Commercial office space with exam rooms and shared pool.

    Type:Office
    Property size:
    1,760 SF
    Price / SF:
    $207/SF
    Added:
    Jan 30, 2026
    Days on Market:
    111
    Last Refresh:
    Mar 17 at 1:14 pm

    Property Features for 400 HUALANI ST 10196

    General Information

    Standard status
    Active
    Size
    1,760 SF
    Property subtype
    Office

    We can help!

    Listing Contact
    Kathy Oldfather

    Listing agent Kathy Oldfather License #HI

    Listing office Coldwell Banker Island Properties

    Listing date Jan 30, 2026

    Source Crexi

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Coldwell Banker Island Properties

    HighLights

    • Large commercial office space featuring 6 exam rooms, individual sinks, reception areas, office, storage, and waiting room.
    • Monthly maintenance fee includes comprehensive utilities and upkeep.
    • Enjoy the onsite shared in‑ground pool.
    • Benefit from onsite property management and security surveillance.
    • Waiakea Villas location.
    • Office furnishings are available for purchase.

    Overview

    This commercial office space is located in Waiakea Villas and features 6 exam rooms, each equipped with individual sinks. The layout includes one half bath, two reception areas, a separate office, a storage closet, and a waiting room. A shared in-ground pool is available on-site. Office furnishings are available for purchase separately. The monthly maintenance fee is $1213.71, covering water, electric, sewer, trash, grounds upkeep, pool maintenance, bulk internet, and insurance. Additional monthly reimbursements include $161.26 for common electric, $76.20 for gas, $176.33 for sewer, $75.13 for water, a $5.00 meter reading fee, and a $118.45 reserve contribution, bringing the total monthly cost to $1826.08. The property is managed by Touchstone Properties, with on-site contact Cherie Atkins and security surveillance.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $278.4K
    NOI $25,055 @ 9.00% cap · cautious / downside scenario
    Moderate
    $357.9K
    NOI $25,055 @ 7.00% cap · market / base-case scenario
    Aggressive
    $501.1K
    NOI $25,055 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Office B

    Component $ $/SF
    Gross rent $39.1k $22.20
    − Vacancy −$5.7k −$3.22
    EGI $33.4k $18.98
    − OpEx −$8.4k −$4.75
    NOI $25.1k $14.24
    1,760 SF · lease $22.20/SF/yr · vacancy 14.50% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $357.9K
    $313.2K – $417.6K (±1% cap)
    NOI $25,055 @ 7.0% cap · market cap 6.86%
    Second Best
    Healthcare Medical
    $347.8K
    $304.4K – $405.8K (±1% cap)
    NOI $24,349 @ 7.0% cap · market cap 6.67%
    Theoretical Best
    Specialty Retail
    $600.7K
    $525.6K – $700.8K (±1% cap)
    NOI $42,046 @ 7.0% cap · market cap 11.52%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Rachel Forment Counselor Waiakea Villas AOAO Condominium Complex Hilo Accident & Industrial ... Alternative Medicine Practice Aloha Security Inc Security Service Hilo Brokers, Ltd. Real Estate Agency

    Map

    City
    Hilo
    County
    Hawaii
    State
    Hawaii
    Longitude
    -155.07337
    Latitude
    19.713301

    Nearby Similar for Sale

    • $1,650,000
      4,816 SF

      Commercial Buildings with Parking

      Two commercial buildings with parking in central Hilo location.
      224 HAILI ST, Hilo, HI 96720
      View Details
    • $1,775,000
      17,993 SF

      Downtown Hilo Commercial Opportunity

      Prime commercial property in downtown Hilo with repositioning potential.
      138 KAMEHAMEHA AVE, Hilo, HI 96720
      View Details
    • $715,000
      2,904 SF

      Hilo Multifamily Investment Opportunity

      Two homes on one lot in Hilo, Hawaii.
      619 MILILANI ST, Hilo, HI 96720
      View Details
    • $429,000
      1,518 SF

      Hilo Lagoon Centre Office Units

      Office units in Hilo Lagoon Centre, usable in current condition.
      101 AUPUNI ST, Hilo, HI 96720
      View Details
    • $3,238,000
      11,996 SF

      Two-Story Commercial Building in Hilo

      Well-maintained commercial building with long-term NNN lease and strong income.
      891 ULULANI ST, Hilo, HI 96720
      View Details
    • $300,000
      1,760 SF

      Waiakea Villas Commercial Office Space

      Large commercial office space with exam rooms and amenities.
      400 HUALANI ST, Hilo, HI 96720
      View Details
    • $850,000
      1,656 SF

      Two Homes in Hilo, Hawaii

      Two well-maintained homes with income potential in Hilo, Hawaii.
      557 KUPULAU RD, Hilo, HI 96720
      View Details
    • $950,000

      Renovated Hilo Homes on Acreage

      Two renovated homes on 0.7 acres near Hilo town.
      1360 Kaumana Drive, Hilo, HI 96720
      View Details
    • $395,000
      3,900 SF

      Hilo Multifamily Investment Opportunity

      High-cash-flow investment property in downtown Hilo with income potential.
      82-D HOKU ST, Hilo, HI 96720
      View Details
    • $2,280,000
      4,557 SF

      Medical Building with Ample Parking

      Medical building featuring an elevator, multiple offices, and parking.
      126 PUUHONU WAY, Hilo, HI 96720
      View Details
    • $999,000
      5,464 SF

      Hilo Mixed-Use Commercial Property

      Mixed-use property with residential, commercial, and warehouse spaces.
      77 SILVA ST, Hilo, HI 96720
      View Details
    • $495,500
      594 SF

      Hilo Multi-Unit Investment Opportunity

      Downtown Hilo property with high income potential.
      82D Hoku St, Hilo, HI 96720
      View Details

    FAQs

    What type of property is this?
    Medical Office Space - Commercial office space with exam rooms and shared pool.
    Where is this medical office space located?
    The property is located at 400 HUALANI ST 10196 Hilo, HI.
    What is the asking price?
    The asking price for this property is $365,000.
    What are key features of this property?
    This property features: Large commercial office space featuring 6 exam rooms, individual sinks, reception areas, office, storage, and waiting room.; Monthly maintenance fee includes comprehensive utilities and upkeep.; Enjoy the onsite shared in‑ground pool.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Kathy Oldfather
    Real Estate License ID: HI
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    400 HUALANI ST 10196, Hilo, HI 96720
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!