Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $240 per day and long-term for an average of $2,805 per month, based on similar listings in the area. Estimated short-term cap rate of 6.3%. Estimated long-term cap rate of -0.7%. Updated and Spacious 2 bedroom with rare one DEEDED parking. This beautiful unit is completely renovated with newer floors, newer windows, newer bathroom, and kitchen with gorgeous cabinets, granite counters, and stainless steel appliances. Professionally managed with low condo fees that includes Heat, Water, landscaping, snow removal,swimming pool, in building Laundry facilities, and much more. Conveniently located near the Green Line T, yet tucked away on a quiet street, off Commonwealth Ave. There is also bus to Downtown, Longwood Medical Area, Boston College,Boston University, and Harvard Square. There is absolutely nothing to be done and move in ready for owner occupant or investor. Strong rental history with tenants staying for 3+ years.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $420 |
Rental Policy | daily |
Yearly Taxes | $4525 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 760 |
Furnished | N/A |
Year built | 1963 |
Listing Status | Off Market |
MLS | 73350764 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $425,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $425,000.
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: $420.
Yearly taxes of $4525, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $36,708.
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: $-3,048.
The estimated property value based on recent sales of similar properties: $425,000.
For a property with an NOI of $-3,048 per year and a market value of $425,000:
Formula: NOI / Current Market Value
$-3,048 / $425,000 = -0.7%
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: $26,628.
The estimated property value based on recent sales of similar properties: $425,000.
For a property with an NOI of $26,628 per year and a market value of $425,000:
Formula: NOI / Current Market Value
$26,628 / $425,000 = 6.3%
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 $425,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-3,048:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-3,048 / ($425,000 × 0.2 + $425,000 × 0.03) = -3.1%
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 $425,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $26,628:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$26,628 / ($425,000 × 0.2 + $425,000 × 0.03) = 27.2%
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: $63,336.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$63,336
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
$3,300/mo
Dist: 0.0 mi
2
1
780 sqft
$3,300/mo
Dist: 0.0 mi
2
1
780 sqft
$2,845/mo
Dist: 0.0 mi
2
1
760 sqft
$2,900/mo
Dist: 0.01 mi
2
1
786 sqft
$2,900/mo
Dist: 0.01 mi
2
1
786 sqft
$2,700/mo
Dist: 0.02 mi
2
1
750 sqft
$3,000/mo
Dist: 0.02 mi
2
1
786 sqft
$2,750/mo
Dist: 0.02 mi
2
1
760 sqft
$2,950/mo
Dist: 0.02 mi
2
1
760 sqft
$3,490/mo
Dist: 0.03 mi
2
1
800 sqft
$2,900/mo
Dist: 0.04 mi
2
1
800 sqft
$2,400/mo
Dist: 0.04 mi
2
1
850 sqft
$3,000/mo
Dist: 0.05 mi
2
1
786 sqft
$2,850/mo
Dist: 0.05 mi
2
1
760 sqft
$2,500/mo
Dist: 0.05 mi
2
1
760 sqft
$2,500/mo
Dist: 0.05 mi
2
1
760 sqft
$2,845/mo
Dist: 0.05 mi
2
1
760 sqft
$2,900/mo
Dist: 0.05 mi
2
1
760 sqft
$2,300/mo
Dist: 0.07 mi
2
1
700 sqft
$3,000/mo
Dist: 0.07 mi
2
1
786 sqft
$2,500/mo
Dist: 0.07 mi
2
1
900 sqft
$2,800/mo
Dist: 0.07 mi
2
1
900 sqft
$3,100/mo
Dist: 0.08 mi
2
1
750 sqft
$3,100/mo
Dist: 0.08 mi
2
1
750 sqft
$2,800/mo
Dist: 0.08 mi
2
1
900 sqft
$2,600/mo
Dist: 0.08 mi
2
1
900 sqft
$2,200/mo
Dist: 0.09 mi
2
1
750 sqft
$2,800/mo
Dist: 0.09 mi
2
1
850 sqft
$3,100/mo
Dist: 0.09 mi
2
1
800 sqft
$2,525/mo
Dist: 0.1 mi
2
1
800 sqft
$2,600/mo
Dist: 0.1 mi
2
1
750 sqft
$3,475/mo
Dist: 0.1 mi
2
1
682 sqft
$2,800/mo
Dist: 0.1 mi
2
1
739 sqft
$2,700/mo
Dist: 0.1 mi
2
1
750 sqft
$2,800/mo
Dist: 0.11 mi
2
1
900 sqft
$2,700/mo
Dist: 0.11 mi
2
1
832 sqft
$2,800/mo
Dist: 0.11 mi
2
1
739 sqft
$2,300/mo
Dist: 0.11 mi
2
1
750 sqft
$2,800/mo
Dist: 0.11 mi
2
1
734 sqft
$2,400/mo
Dist: 0.11 mi
2
1
650 sqft
$2,400/mo
Dist: 0.11 mi
2
1
650 sqft
$3,000/mo
Dist: 0.11 mi
2
1
810 sqft
$2,900/mo
Dist: 0.11 mi
2
1
810 sqft
$2,525/mo
Dist: 0.12 mi
2
1
800 sqft
$2,750/mo
Dist: 0.12 mi
2
1
680 sqft
$2,800/mo
Dist: 0.12 mi
2
1
833 sqft
$2,800/mo
Dist: 0.12 mi
2
1
830 sqft
$2,700/mo
Dist: 0.12 mi
2
1
800 sqft
$2,650/mo
Dist: 0.12 mi
2
1
750 sqft
$2,290/mo
Dist: 0.12 mi
2
1
700 sqft
$2,800/mo
Dist: 0.12 mi
2
1
810 sqft
$2,800/mo
Dist: 0.12 mi
2
1
750 sqft
$2,900/mo
Dist: 0.12 mi
2
1
755 sqft
$2,900/mo
Dist: 0.12 mi
2
1
900 sqft
$2,900/mo
Dist: 0.12 mi
2
1
700 sqft
$2,625/mo
Dist: 0.12 mi
2
1
811 sqft
$2,900/mo
Dist: 0.12 mi
2
1
750 sqft
$2,925/mo
Dist: 0.12 mi
2
1
811 sqft
$2,900/mo
Dist: 0.14 mi
2
1
775 sqft
$2,800/mo
Dist: 0.14 mi
2
1
730 sqft
$2,600/mo
Dist: 0.14 mi
2
1
900 sqft
$2,850/mo
Dist: 0.14 mi
2
1
800 sqft
$2,750/mo
Dist: 0.14 mi
2
1
775 sqft
$3,450/mo
Dist: 0.14 mi
2
1
749 sqft
$2,700/mo
Dist: 0.14 mi
2
1
800 sqft
$2,195/mo
Dist: 0.15 mi
2
1
675 sqft
$2,200/mo
Dist: 0.15 mi
2
1
896 sqft
$2,500/mo
Dist: 0.15 mi
2
1
900 sqft
$2,195/mo
Dist: 0.15 mi
2
1
675 sqft
$2,195/mo
Dist: 0.15 mi
2
1
675 sqft
$2,800/mo
Dist: 0.15 mi
2
1
730 sqft
$2,200/mo
Dist: 0.15 mi
2
1
635 sqft
$2,800/mo
Dist: 0.15 mi
2
1
730 sqft
$2,275/mo
Dist: 0.15 mi
2
1
675 sqft
$2,600/mo
Dist: 0.15 mi
2
1
628 sqft
$2,745/mo
Dist: 0.15 mi
2
1
850 sqft
$2,275/mo
Dist: 0.15 mi
2
1
750 sqft
$2,725/mo
Dist: 0.15 mi
2
1
700 sqft
$2,375/mo
Dist: 0.15 mi
2
1
800 sqft
$2,700/mo
Dist: 0.15 mi
2
1
800 sqft
$2,345/mo
Dist: 0.15 mi
2
1
900 sqft
$3,000/mo
Dist: 0.16 mi
2
1
800 sqft
$2,650/mo
Dist: 0.16 mi
2
1
650 sqft
$3,000/mo
Dist: 0.16 mi
2
1
700 sqft
$2,745/mo
Dist: 0.16 mi
2
1
650 sqft
$3,738/mo
Dist: 0.16 mi
2
1
682 sqft
$3,785/mo
Dist: 0.16 mi
2
1
692 sqft
$3,952/mo
Dist: 0.16 mi
2
1
726 sqft
$2,950/mo
Dist: 0.17 mi
2
1
750 sqft
$2,950/mo
Dist: 0.17 mi
2
1
750 sqft
$3,200/mo
Dist: 0.18 mi
2
1
850 sqft
$3,200/mo
Dist: 0.18 mi
2
1
838 sqft
$4,000/mo
Dist: 0.18 mi
2
1
900 sqft
$3,000/mo
Dist: 0.18 mi
2
1
819 sqft
$3,400/mo
Dist: 0.18 mi
2
1
838 sqft
$3,100/mo
Dist: 0.18 mi
2
1
833 sqft
$2,400/mo
Dist: 0.19 mi
2
1
750 sqft
$2,800/mo
Dist: 0.19 mi
2
1
835 sqft
$2,800/mo
Dist: 0.19 mi
2
1
833 sqft
$2,900/mo
Dist: 0.19 mi
2
1
835 sqft