← Calculators

Hawaii DSCR Calculator

The Debt Service Coverage Ratio measures whether a property's income can cover its loan payments. Pre-filled with Hawaii market data. Net Operating Income ÷ Annual Debt Service. Lenders use DSCR to qualify investor loans — most require 1.15–1.25 minimum.

Browse calculators by state

Rental Income

Effective Gross Income$28,424/yr

Operating Expenses(Hawaii defaults)

Total Expenses$8,469/yr

Loan Details

Monthly Payment (P&I)$4,156

Hawaii Market Context

Avg Cap Rate

4%

Median Price

$743K

Property Tax

0.31%

Vacancy Rate

7.4%

Local Factors

  • -Lowest property tax rate in the nation at 0.31%
  • -Extremely limited land supply drives high prices and low cap rates
  • -Short-term vacation rental regulations vary by island and can significantly impact returns

DSCR

0.40x

Negative Cash Flow
Net Operating Income$19,955/yr
Annual Debt Service$49,874/yr
Monthly Cash Flow$-2,493
Annual Cash Flow$-29,918
DSCR0.40x
Cash Flow$0
Debt Service$49,874
Property Tax$2,303
Insurance$1,296
Maintenance$1,800
Management$3,070
Vacancy$2,272

What does this mean?

A DSCR below 1.0 means the property doesn't generate enough income to cover its debt payments. The investor must cover the shortfall out of pocket. Most lenders won't fund this deal.

Why DSCR matters

DSCR loans let investors qualify based on the property's income — not personal W-2s or tax returns. The ratio tells lenders whether the rental income can cover the mortgage. A higher DSCR means lower risk and often better rates.

Want to analyze a full deal with comps, rehab estimates, and flip projections?

Download Frontflip