Comparable sales & offer analysis
Parcel HI-747918
Honolulu County, HI · 61.96 ac · Recreational · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$2,341,500
Adjusted value
$2,082,079
Value range
$1,758,973–$2,405,185
Comp $/acre
$33,604/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +12.5% versus the adjusted value.
Offer position
Max allowable offer
$1,189,759
Offer $/acre
$19,202/ac
Projected profit
$624,624
Annualized ROI
+69.2%
Assumes a 30% target margin, 9-month hold, 4% closing costs, 6% annual carry and 8% selling costs.
Comparable sales
| Parcel | Acres | Sold | Price | $/ac | Adj $/ac | Match |
|---|---|---|---|---|---|---|
| HI-197787 | 56.4 | Jul 27, 2026 | $2,579,600 | 45,778 | 38,221 | 87 |
| HI-138623 | 103.3 | Jul 27, 2026 | $3,301,500 | 31,973 | 36,083 | 79 |
| HI-458127 | 72.1 | Jan 29, 2026 | $2,545,500 | 35,310 | 37,345 | 78 |
| HI-517450 | 44.1 | Jul 27, 2026 | $1,365,600 | 30,930 | 36,170 | 78 |
| HI-397521 | 46.5 | Sep 4, 2025 | $1,546,300 | 33,267 | 26,418 | 75 |
| HI-838730 | 111.6 | Jul 27, 2026 | $2,887,500 | 25,878 | 24,123 | 75 |
| HI-566742 | 26.4 | Jul 22, 2026 | $1,380,800 | 52,243 | 37,974 | 71 |
| HI-936978 | 31.4 | Jan 14, 2024 | $1,477,000 | 47,099 | 38,996 | 71 |
| HI-217047 | 33.0 | Jan 25, 2026 | $1,357,700 | 41,180 | 31,731 | 71 |
| HI-867456 | 44.3 | Oct 7, 2025 | $1,247,000 | 28,123 | 27,887 | 70 |
Prepared with LandPilot. Values are model estimates derived from recorded sales and procedural market data, not an appraisal. Verify title, access and zoning independently before contracting.