Hilton Hawaiian Village
A hotel property in Honolulu, Hawaii. Securitized in 2 CMBS deals in 2017.
$2.23BAppraised value (latest deal)
94.6%Occupancy
$132.6MUnderwritten NOI
5.9%Implied cap rate
- Address
- 2005 Kalia Road, Honolulu, HI 96815
- Property type
- Hotel · Full Service
- Year built
- 1961
- Size
- 2,860 Rooms
- Loan purpose
- Refinance
Appearances in CMBS deals
| Deal | Cut-off / filing | Appraised | Occ. | UW NOI | Cap | Loan / alloc. bal. | LTV | DSCR | Source |
|---|---|---|---|---|---|---|---|---|---|
| JPMCC 2017-JP5 | 2017-03-29 | $2.23B | 94.6% | $132.6M | 5.9% | $80.0M | 31.2% | 4.47x | 424B |
| JPMDB 2017-C5 | 2017-03-31 | $2.23B | 94.6% | $132.6M | 5.9% | $62.2M | 31.2% | 4.47x | 424B |
Historical NOI reported in JPMDB 2017-C5
| Period ending | NOI |
|---|---|
| 12/31/2015 | $128.7M |
| 12/31/2014 | $119.9M |
More CMBS properties in Hawaii →
Figures are read from Annex A-1 of the trust's SEC prospectus as of the deal's cut-off date. Parsing can misread a cell; the prospectus link is the authoritative source. Implied cap rate = underwritten NOI ÷ appraised value, shown only between 2% and 20%.