Luna - Real Estate AI Assistant
Get insights, projections, and answers instantly!
POWERED BY 
Get insights, projections, and answers instantly!
POWERED BY
Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $194 per day and long-term for an average of $2,192 per month, based on similar listings in the area. Estimated short-term cap rate of 0.9%. Estimated long-term cap rate of -2.5%. Come see this amazing single story, 3-bedroom, 2-bath, 2-car garage home. Located in highly sought-after South Austin. This home has an abundance of natural light with beautiful flooring throughout. The kitchen has quartz countertops, modern cabinet hardware, and stainless steel appliances. Gorgeous primary bedroom located on the main floor, with walk-in closet, full bath with spa-like shower. Secondary bedrooms are comfortable in size. Relax on your covered patio or cozy up next to your living room fireplace. There is no better way to experience easy-style living in a prime location. Convenient access to great restaurants and fantastic shops. Schedule your showing today!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $7083 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,226 |
Furnished | N/A |
Year built | 1974 |
Listing Status | Off Market |
MLS | 2866611 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $499,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $499,000.
The monthly cost of borrowing, based on an annual rate of 0.07% (divided by 12).
Over 30 years, you’ll make 360 payments (30 years × 12 months).
Estimated monthly Homeowner Association fees: $0.
Yearly taxes of $7083, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $38,952.
The capitalization (cap) rate measures a property’s rate of return based on its income. It’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-12,648.
The estimated property value based on recent sales of similar properties: $499,000.
For a property with an NOI of $-12,648 per year and a market value of $499,000:
Formula: NOI / Current Market Value
$-12,648 / $499,000 = -2.5%
The capitalization (cap) rate measures a property’s rate of return based on its income. For short-term rentals, it’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $4,596.
The estimated property value based on recent sales of similar properties: $499,000.
For a property with an NOI of $4,596 per year and a market value of $499,000:
Formula: NOI / Current Market Value
$4,596 / $499,000 = 0.9%
Interest rate
Cash on Cash Return is a key real estate metric that measures the annual cash income earned relative to the cash invested, expressed as a percentage. It’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $499,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-12,648:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-12,648 / ($499,000 × 0.2 + $499,000 × 0.03) = -11.0%
Cash on Cash Return measures the annual cash income earned from a property relative to the cash invested, expressed as a percentage. For short-term rentals, it’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $499,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $4,596:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$4,596 / ($499,000 × 0.2 + $499,000 × 0.03) = 5.2%
Here’s how we calculate your potential yearly revenue for short-term rentals:
We start with 365 days, the total number of days in a year.
The percentage of the year your property is rented out: Hidden%.
Calculated as 365 days × occupancy rate (Hidden%).
The amount charged per day: Hidden.
Rented days × daily rental rate.
Typically 3% of rental income, plus additional fees like HOA or property-specific costs.
Gross rental income minus fees: $43,548.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$43,548
Note: Some properties may have additional short-term rental fees (e.g., 15% at Club at Brickell, Edgewater, Miami), which are included in this calculation.
Monthly Rent Revenue
Yearly Rent Revenue
*Estimate based on similar properties in the area.
98 Comparable listings
$2,050/mo
Dist: 0.09 mi
3
2
1101 sqft
$3,000/mo
Dist: 0.12 mi
3
2
1392 sqft
$2,095/mo
Dist: 0.14 mi
3
2
1212 sqft
$2,100/mo
Dist: 0.16 mi
3
2
1119 sqft
$1,895/mo
Dist: 0.19 mi
3
2
1350 sqft
$1,895/mo
Dist: 0.19 mi
3
2
1350 sqft
$2,200/mo
Dist: 0.19 mi
3
2
1282 sqft
$1,850/mo
Dist: 0.2 mi
3
2
1040 sqft
$1,750/mo
Dist: 0.21 mi
3
2
1040 sqft
$1,795/mo
Dist: 0.21 mi
3
2
1206 sqft
$2,500/mo
Dist: 0.22 mi
3
2
1422 sqft
$2,500/mo
Dist: 0.22 mi
3
2
1422 sqft
$1,850/mo
Dist: 0.23 mi
3
2
1206 sqft
$2,450/mo
Dist: 0.23 mi
3
2
1235 sqft
$2,200/mo
Dist: 0.23 mi
3
2
1179 sqft
$1,895/mo
Dist: 0.24 mi
3
2
1092 sqft
$1,895/mo
Dist: 0.24 mi
3
2
1092 sqft
$2,700/mo
Dist: 0.25 mi
3
2
1072 sqft
$1,950/mo
Dist: 0.26 mi
3
2
1040 sqft
$2,100/mo
Dist: 0.26 mi
3
2
1027 sqft
$2,500/mo
Dist: 0.32 mi
3
2
1277 sqft
$2,100/mo
Dist: 0.32 mi
3
2
992 sqft
$2,495/mo
Dist: 0.36 mi
3
2
1465 sqft
$2,200/mo
Dist: 0.36 mi
3
2
1300 sqft
$2,300/mo
Dist: 0.38 mi
3
2
1063 sqft
$3,150/mo
Dist: 0.39 mi
3
2
1241 sqft
$2,450/mo
Dist: 0.41 mi
3
2
1079 sqft
$2,350/mo
Dist: 0.42 mi
3
2
1090 sqft
$2,200/mo
Dist: 0.43 mi
3
2
1469 sqft
$2,250/mo
Dist: 0.44 mi
3
2
1092 sqft
$2,700/mo
Dist: 0.49 mi
3
2
1330 sqft
$2,150/mo
Dist: 0.5 mi
3
2
1070 sqft
$2,500/mo
Dist: 0.5 mi
3
2
1330 sqft
$2,850/mo
Dist: 0.53 mi
3
2
1351 sqft
$2,195/mo
Dist: 0.53 mi
3
2
1408 sqft
$2,150/mo
Dist: 0.54 mi
3
2
995 sqft
$2,800/mo
Dist: 0.55 mi
3
2
1254 sqft
$2,500/mo
Dist: 0.55 mi
3
2
1350 sqft
$2,300/mo
Dist: 0.55 mi
3
2
1389 sqft
$2,095/mo
Dist: 0.55 mi
3
2
1340 sqft
$1,995/mo
Dist: 0.55 mi
3
2
986 sqft
$1,850/mo
Dist: 0.55 mi
3
2
980 sqft
$2,150/mo
Dist: 0.58 mi
3
2
1044 sqft
$2,500/mo
Dist: 0.59 mi
3
2
1176 sqft
$2,375/mo
Dist: 0.59 mi
3
2
1381 sqft
$2,500/mo
Dist: 0.59 mi
3
2
1134 sqft
$2,350/mo
Dist: 0.6 mi
3
2
1270 sqft
$1,695/mo
Dist: 0.61 mi
3
2
1213 sqft
$2,350/mo
Dist: 0.62 mi
3
2
1011 sqft
$2,050/mo
Dist: 0.64 mi
3
2
1051 sqft
$2,100/mo
Dist: 0.65 mi
3
2
1364 sqft
$2,195/mo
Dist: 0.66 mi
3
2
1328 sqft
$1,995/mo
Dist: 0.67 mi
3
2
1296 sqft
$2,600/mo
Dist: 0.67 mi
3
2
1344 sqft
$2,500/mo
Dist: 0.7 mi
3
2
1450 sqft
$2,100/mo
Dist: 0.71 mi
3
2
1181 sqft
$2,100/mo
Dist: 0.71 mi
3
2
1181 sqft
$2,000/mo
Dist: 0.71 mi
3
2
1230 sqft
$1,500/mo
Dist: 0.74 mi
3
2
1400 sqft
$2,100/mo
Dist: 0.75 mi
3
2
1352 sqft
$1,500/mo
Dist: 0.76 mi
3
2
1400 sqft
$2,600/mo
Dist: 0.77 mi
3
2
1047 sqft
$2,600/mo
Dist: 0.78 mi
3
2
1374 sqft
$2,095/mo
Dist: 0.78 mi
3
2
1098 sqft
$2,399/mo
Dist: 0.79 mi
3
2
1288 sqft
$2,150/mo
Dist: 0.79 mi
3
2
1470 sqft
$2,000/mo
Dist: 0.8 mi
3
2
1044 sqft
$2,300/mo
Dist: 0.81 mi
3
2
1057 sqft
$2,395/mo
Dist: 0.81 mi
3
2
1431 sqft
$2,400/mo
Dist: 0.81 mi
3
2
1057 sqft
$1,500/mo
Dist: 0.81 mi
3
2
1044 sqft
$1,650/mo
Dist: 0.81 mi
3
2
1044 sqft
$2,300/mo
Dist: 0.82 mi
3
2
1175 sqft
$2,300/mo
Dist: 0.82 mi
3
2
1453 sqft
$2,495/mo
Dist: 0.83 mi
3
2
1431 sqft
$2,495/mo
Dist: 0.83 mi
3
2
1270 sqft
$2,200/mo
Dist: 0.83 mi
3
2
1055 sqft
$2,400/mo
Dist: 0.83 mi
3
2
1270 sqft
$2,350/mo
Dist: 0.84 mi
3
2
1316 sqft
$2,600/mo
Dist: 0.86 mi
3
2
1450 sqft
$2,800/mo
Dist: 0.89 mi
3
2
1285 sqft
$2,400/mo
Dist: 0.89 mi
3
2
1418 sqft
$1,700/mo
Dist: 0.92 mi
3
2
1200 sqft
$1,700/mo
Dist: 0.92 mi
3
2
1025 sqft
$1,700/mo
Dist: 0.92 mi
3
2
1025 sqft
$1,950/mo
Dist: 0.93 mi
3
2
1162 sqft
$2,050/mo
Dist: 0.94 mi
3
2
1038 sqft
$2,100/mo
Dist: 0.94 mi
3
2
1282 sqft
$2,000/mo
Dist: 0.94 mi
3
2
1468 sqft
$2,295/mo
Dist: 0.96 mi
3
2
985 sqft
$1,975/mo
Dist: 0.96 mi
3
2
1048 sqft
$1,850/mo
Dist: 0.96 mi
3
2
1048 sqft
$2,250/mo
Dist: 0.97 mi
3
2
989 sqft
$1,595/mo
Dist: 0.97 mi
3
2
1050 sqft
$1,750/mo
Dist: 0.98 mi
3
2
1041 sqft
$1,750/mo
Dist: 0.98 mi
3
2
1041 sqft
$1,850/mo
Dist: 0.98 mi
3
2
1022 sqft
$2,495/mo
Dist: 0.99 mi
3
2
1146 sqft
