Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    69-275 Waikoloa Bch Dr Waikoloa, HI 96738-5711
    Back to Search
    Property profile & analytics

    69-275 Waikoloa Bch Dr, Waikoloa, HI 96738-5711

    View on Map
    • Hotels
    • 430,154 SF
    • 15.74 lot acres
    Off-Market
    Property ID
    US24-0346484
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    $36,725,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hotels

    Property Details for 69-275 Waikoloa Bch Dr

    Year built
    1981
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    15.74 lot acres
    Zone code
    7C
    Property type
    Hotels
    APN
    3-6-9-007-008
    APU
    369007008

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Jul 28, 2022 — Smg I Hotel Waikoloa LLC — Deed · related $84M · Bank Of Hawaii
    Mar 1, 2022 — Wbm Opco LLC — Deed · related $52M · Bank Of Hawaii
    Jun 8, 2018 — Smg 1 Hotel Waikoloa LLC — Grant Deed · related $55M · Bank Of Hi
    Apr 1, 2016 $3,034,000 Marriott Ownership Resorts Smg I Hotel Waikoloa LLC Grant Deed —
    Apr 1, 2016 — South Tower Spe-c LLC Smg I Hotel Waikoloa LLC Grant Deed $500k · Private Individual
    Jan 30, 2015 $67,776,672 Smg I Hotel Waikoloa LLC Bre Of Waikoloa LLC Trustees Deed $35M · Bank Of Hi
    Jul 22, 2014 — Stanley Bk Morgan Bre Of Wailea LLC Grant Deed · related —
    Jul 5, 2013 — Morgan Stanley Bk Bre Of Wailea LLC Grant Deed · related —
    Jul 16, 2009 — Bre Of Wailea LLC — Deed Of Trust · related $250M · Banc/america Large Loan INC #2
    Aug 17, 2004 — Martin N Thompson Thompson,leslie A F Quit Claim Deed · related —
    Jul 30, 2004 $57,131,100 Bre/waikoloa LLC Rwh LLC Grant Deed · related $193M · Merrill Lynch Mortgage Lending
    Feb 22, 2002 — Outrigger Enterprises INC — Deed Of Trust · related $150M · Bank Of Hawaii Trustee
    Sep 22, 1998 $47,000,000 Rwh INC Taas Associates Grant Deed · related —
    — — James J Stoecker — Deed Of Trust · related $153k · Pentagon FCU

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $35,755,000
      6.5%
      $33,005,000
      7%
      $30,650,000

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Waikoloa
    County
    Hawaii
    State
    Hawaii
    Longitude
    -155.885
    Latitude
    19.9165
    CBSA code
    25900
    CBSA name
    HILO, HI MICROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $1,164,161
    $13,319,500
    $87,473,700
    $100,793,200
    -
    $13,319,500
    $87,473,700
    $100,793,200

    Comparable in this City

    • Value Estimation by Request
      11.02 Acres

      Lot 23

      HOTEL
      Lot 23, Waikoloa, HI 96738
      View Details
    • Value Estimation by Request
      0.10 Acres

      Lot 26

      HOTEL
      Lot 26, Waikoloa, HI 96738
      View Details
    • Value Estimation
      $645,000
      3.66 Acres

      Lot 24

      HOTEL
      Lot 24, Waikoloa, HI 96738
      View Details
    • Value Estimation by Request
      1.46 Acres

      Lot 22

      HOTEL
      Lot 22, Waikoloa, HI 96738
      View Details
    • Value Estimation
      $2,195,000
      306,798 SF

      69-425 Waikoloa Bch Dr

      HOTEL
      69-425 Waikoloa Bch Dr, Waikoloa, HI 96738-5710
      View Details
    • Value Estimation by Request
      0.27 Acres

      Lot 25

      HOTEL
      Lot 25, Waikoloa, HI 96738
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      7 SF

      Waikoloa Village Light Industrial Development

      7.61 acres for light industrial development in Waikoloa Village.
      68-1686 Waikoloa Rd, Waikoloa, HI 96738
      View Details
    • $335,000
      0.27 Acres

      Residential Land in Waikoloa Village

      Cleared land in Waikoloa Village with community amenities.
      68-3714 Kauhiwai St, Waikoloa, HI 96738
      View Details
    • $389,000
      0.27 Acres

      Residential Land in Waikoloa Village

      Cleared 11,904 sqft lot with approved house plans.
      68-3666 Halepua St, Waikoloa, HI 96738
      View Details
    • $368,000
      0.29 Acres

      Waikoloa Village Homesite with Ocean Views

      Premier homesite with sweeping ocean and mountain views.
      68-1775 Niu Haohao Pl, Waikoloa, HI 96738
      View Details
    • $7,000,000
      179.90 Acres

      Waikoloa Village Residential Land

      180 Acres, Ocean Views, Development Potential
      0 Ho’oko St, Waikoloa Village, HI 96738
      View Details
    • $1,799,999
      10.75 Acres

      Waikoloa Village Development Opportunity

      Rare 10.75-acre corner parcel in Waikoloa Village.
      68-1529 Auwaiakekua Pl, Waikoloa, HI 96738
      View Details
    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.
    69-275 Waikoloa Bch Dr
    Waikoloa, HI 96738-5711
    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
    69-275 Waikoloa Bch Dr, Waikoloa, HI, 96738
    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!