Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $2,733 per month, based on comparable local listings. Estimated long-term cap rate of -3.2%. Wonderful bright open 1BR/1BA condo on the 19th floor in the Seaholm Residences. Floor-to-ceiling windows w/ spectacular sweeping views of downtown and Lady Bird Lake. Full-sized kitchen & bfst bar w/modern cabinetry, quartz counters and stainless steel Kitchenaid appliances incl. fridge. Gleaming wood floors throughout main living area. Seaholm amenities include 24 hr. concierge, gym, luxury pool w/outdoor seating & grilling areas, dog run & business ctr. One rsvd gated parking space. Night time City views are Amazing!
Monthly Rent | $2,733 |
Monthly HOA | $435 |
Rental Policy | STR Restrictions |
Yearly Taxes | $9207 |
Bedrooms | 1 |
Bathrooms | 1 |
SQFT | 685 |
Furnished | N/A |
Year built | 2014 |
Listing Status | Off Market |
MLS | 6983718 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $585,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $585,000.
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: $435.
Yearly taxes of $9207, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $51,780.
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: $-18,984.
The estimated property value based on recent sales of similar properties: $585,000.
For a property with an NOI of $-18,984 per year and a market value of $585,000:
Formula: NOI / Current Market Value
$-18,984 / $585,000 = -3.2%
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: $-51,780.
The estimated property value based on recent sales of similar properties: $585,000.
For a property with an NOI of $-51,780 per year and a market value of $585,000:
Formula: NOI / Current Market Value
$-51,780 / $585,000 = -8.9%
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 $585,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-18,984:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-18,984 / ($585,000 × 0.2 + $585,000 × 0.03) = -14.1%
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 $585,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-51,780:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-51,780 / ($585,000 × 0.2 + $585,000 × 0.03) = -38.5%
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: $0.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$0
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.
100 Comparable listings
$2,995/mo
Dist: 0.0 mi
1
1
685 sqft
$2,995/mo
Dist: 0.0 mi
1
1
685 sqft
$3,275/mo
Dist: 0.0 mi
1
1
685 sqft
$3,400/mo
Dist: 0.0 mi
1
1
685 sqft
$2,700/mo
Dist: 0.0 mi
1
1
687 sqft
$3,200/mo
Dist: 0.0 mi
1
1
687 sqft
$2,900/mo
Dist: 0.0 mi
1
1
688 sqft
$2,900/mo
Dist: 0.0 mi
1
1
688 sqft
$3,000/mo
Dist: 0.0 mi
1
1
688 sqft
$3,000/mo
Dist: 0.0 mi
1
1
689 sqft
$3,600/mo
Dist: 0.0 mi
1
1
689 sqft
$2,950/mo
Dist: 0.0 mi
1
1
690 sqft
$2,375/mo
Dist: 0.0 mi
1
1
821 sqft
$3,275/mo
Dist: 0.0 mi
1
1
821 sqft
$3,275/mo
Dist: 0.0 mi
1
1
821 sqft
$3,100/mo
Dist: 0.04 mi
1
1
650 sqft
$1,885/mo
Dist: 0.04 mi
1
1
671 sqft
$1,794/mo
Dist: 0.04 mi
1
1
671 sqft
$1,715/mo
Dist: 0.04 mi
1
1
671 sqft
$1,913/mo
Dist: 0.04 mi
1
1
677 sqft
$3,700/mo
Dist: 0.04 mi
1
1
679 sqft
$3,700/mo
Dist: 0.04 mi
1
1
679 sqft
$3,500/mo
Dist: 0.04 mi
1
1
679 sqft
$3,200/mo
Dist: 0.04 mi
1
1
679 sqft
$1,850/mo
Dist: 0.04 mi
1
1
680 sqft
$1,885/mo
Dist: 0.04 mi
1
1
683 sqft
$1,889/mo
Dist: 0.04 mi
1
1
683 sqft
$1,921/mo
Dist: 0.04 mi
1
1
683 sqft
$2,155/mo
Dist: 0.04 mi
1
1
683 sqft
$3,400/mo
Dist: 0.04 mi
1
1
684 sqft
$3,400/mo
Dist: 0.04 mi
1
1
684 sqft
$3,100/mo
Dist: 0.04 mi
1
1
685 sqft
$3,100/mo
Dist: 0.04 mi
1
1
685 sqft
$1,669/mo
Dist: 0.04 mi
1
1
685 sqft
$2,950/mo
Dist: 0.04 mi
1
1
687 sqft
$2,600/mo
Dist: 0.04 mi
1
1
687 sqft
$2,850/mo
Dist: 0.04 mi
1
1
687 sqft
$3,000/mo
Dist: 0.04 mi
1
1
687 sqft
$2,950/mo
Dist: 0.04 mi
1
1
690 sqft
$3,500/mo
Dist: 0.04 mi
1
1
697 sqft
$3,399/mo
Dist: 0.04 mi
1
1
697 sqft
$3,500/mo
Dist: 0.04 mi
1
1
697 sqft
$3,500/mo
Dist: 0.04 mi
1
1
698 sqft
$1,703/mo
Dist: 0.04 mi
1
1
701 sqft
$1,804/mo
Dist: 0.04 mi
1
1
706 sqft
$1,752/mo
Dist: 0.04 mi
1
1
708 sqft
$1,966/mo
Dist: 0.04 mi
1
1
708 sqft
$3,400/mo
Dist: 0.04 mi
1
1
714 sqft
$3,250/mo
Dist: 0.04 mi
1
1
714 sqft
$2,018/mo
Dist: 0.04 mi
1
1
721 sqft
$1,947/mo
Dist: 0.04 mi
1
1
724 sqft
$4,000/mo
Dist: 0.04 mi
1
1
727 sqft
$3,650/mo
Dist: 0.04 mi
1
1
727 sqft
$3,600/mo
Dist: 0.04 mi
1
1
730 sqft
$4,200/mo
Dist: 0.04 mi
1
1
730 sqft
$3,950/mo
Dist: 0.04 mi
1
1
730 sqft
$3,650/mo
Dist: 0.04 mi
1
1
730 sqft
$3,850/mo
Dist: 0.04 mi
1
1
730 sqft
$1,826/mo
Dist: 0.04 mi
1
1
738 sqft
$1,805/mo
Dist: 0.04 mi
1
1
749 sqft
$2,046/mo
Dist: 0.04 mi
1
1
749 sqft
$3,350/mo
Dist: 0.04 mi
1
1
756 sqft
$1,803/mo
Dist: 0.04 mi
1
1
762 sqft
$1,952/mo
Dist: 0.04 mi
1
1
762 sqft
$1,919/mo
Dist: 0.04 mi
1
1
762 sqft
$1,967/mo
Dist: 0.04 mi
1
1
774 sqft
$2,078/mo
Dist: 0.04 mi
1
1
776 sqft
$1,995/mo
Dist: 0.04 mi
1
1
782 sqft
$4,250/mo
Dist: 0.04 mi
1
1
782 sqft
$1,821/mo
Dist: 0.04 mi
1
1
782 sqft
$1,900/mo
Dist: 0.04 mi
1
1
786 sqft
$2,445/mo
Dist: 0.04 mi
1
1
797 sqft
$2,196/mo
Dist: 0.13 mi
1
1
633 sqft
$2,320/mo
Dist: 0.13 mi
1
1
633 sqft
$2,309/mo
Dist: 0.13 mi
1
1
771 sqft
$3,250/mo
Dist: 0.13 mi
1
1
771 sqft
$3,183/mo
Dist: 0.13 mi
1
1
771 sqft
$3,020/mo
Dist: 0.13 mi
1
1
771 sqft
$2,190/mo
Dist: 0.13 mi
1
1
771 sqft
$2,401/mo
Dist: 0.13 mi
1
1
771 sqft
$2,278/mo
Dist: 0.13 mi
1
1
771 sqft
$2,255/mo
Dist: 0.13 mi
1
1
771 sqft
$1,985/mo
Dist: 0.14 mi
1
1
681 sqft
$2,795/mo
Dist: 0.15 mi
1
1
728 sqft
$2,795/mo
Dist: 0.15 mi
1
1
732 sqft
$2,600/mo
Dist: 0.15 mi
1
1
748 sqft
$2,400/mo
Dist: 0.15 mi
1
1
748 sqft
$2,600/mo
Dist: 0.15 mi
1
1
753 sqft
$2,575/mo
Dist: 0.15 mi
1
1
760 sqft
$2,575/mo
Dist: 0.15 mi
1
1
760 sqft
$3,100/mo
Dist: 0.15 mi
1
1
770 sqft
$3,000/mo
Dist: 0.15 mi
1
1
770 sqft
$3,000/mo
Dist: 0.15 mi
1
1
770 sqft
$3,050/mo
Dist: 0.15 mi
1
1
801 sqft
$3,100/mo
Dist: 0.15 mi
1
1
801 sqft
$2,700/mo
Dist: 0.15 mi
1
1
801 sqft
$2,500/mo
Dist: 0.15 mi
1
1
812 sqft
$2,300/mo
Dist: 0.15 mi
1
1
812 sqft
$2,975/mo
Dist: 0.16 mi
1
1
652 sqft
$3,000/mo
Dist: 0.16 mi
1
1
652 sqft