CBIP Dev Site
1819 South Kihei Rd Suite D111
Kihei, Hi 96753
$3,995,000 $21,446 est/mo Sourced by Back At You
77-212 Ke Alohi Kai Pl,Kailua-Kona, HI 96740
Kailua-Kona, HI 96740
Description
Proven Income-Producing Vacation Rental House in Kona's Oceanfront Resort Zone Gated Community - No STVR Restrictions Maximize your return with this luxury investment property in Kailua Kona’s exclusive ocean-front, gated resort-zoned enclave of Ke Alohi Kaiwhere short-term vacation rentals are fully permitted and protected, with no risk of future regulation changes or permit loss. This high-performing asset has consistently delivered strong financials: 2022: $295,342 gross revenue NOI: $205,071 | CAP Rate: ~5% 2023: $336,045 gross revenue NOI: $245,774 | CAP Rate: ~6% 2024: $275,422 gross revenue NOI: $185,151 | CAP Rate: ~4.6% 2025 (Q1 only): $100,000 gross a record-breaking start, signaling potential for highest revenue year yet These figures are based on average operating expenses of $90,271/year (which may vary for a different owner and year), delivering real, verifiable cash flow. With upside in rates and bookings, this property presents a compelling CAP rate and long-term value. This 4-bedroom, 7-bathroom custom-built residence spans 4,035 sq. ft. on a 10,034 sq. ft. lot in the gated oceanfront community of Ke Alohi Kai. Thoughtfully designed for seamless indoor-outdoor living, it features a zero-edge pool, cascading spa, and expansive pocket sliding doors. Each bedroom offers a private lanai and ensuite bath, with the primary suite opening directly to the pool and featuring a jetted tub. Recent upgrades include a photovoltaic (PV) solar system and enhanced air conditioning, adding energy efficiency and comfort. Located just a short walk from Magic Sands Beach and popular local restaurants, the home also includes two sitting areas, large living and dining spaces, central vacuum, and lush tropical landscaping behind stone walls and wooden gates.
Details
| MLS # | 721754 |
|---|---|
| Listing Type | For Sale |
| Style | House |
| HOA Dues | $503 |
| Sub-Type | Resale |
| Status | Active |
| Year | 2003 |
| Days On Site | 32 |
| Listing Provided By | COMPASS | Emil V Knysh |
Features
| Bed(s) | 4 |
|---|---|
| Bath(s) | 7 Total |
| SQ Feet | 4,035 |
| Pool | Yes |
| Zoning | V-1.25 |
| Acreage | 0.23 |
Taxes
| Property | 35272 |
|---|
Request a showing
Request a showing
Loading Form
Contact
Learn More About This Property
| State | HI |
|---|---|
| City | Kailua-Kona |
| Zip Code | 96740 |
| Area | Big Island |
| Community Name | KE ALOHI KAI SUBDIVISION |
Nearby Listings (Within 1/2 mile)
Price: $2.996M - $4.993M
SqFt: 3,000 - 5,000
 | $4,200,00078-6600 Alii DrKailua-kona, HI 96740 |
Listing Updated: July 7, 2025 at 3:34:39 PM PDT
©2018 Copyright Coldwell Banker Real Estate LLC. A Realogy Company. All Rights Reserved. Coldwell Banker, the Coldwell Banker Logo, Coldwell Banker Global Luxury, and the Coldwell Banker Global Luxury logo are service marks registered or pending registration owned by Coldwell Banker Real Estate LLC. Coldwell Banker Real Estate LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each Office Is Independently Owned And Operated. Listing information is deemed reliable, but is not guaranteed.
© Copyright 2025, Back At You
SITE POWERED BY
