Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $311 per day and long-term for an average of $3,162 per month, based on similar listings in the area. Estimated short-term cap rate of 6.8%. Estimated long-term cap rate of 2.7%. Discover city life in the heart of Printers Row! Convenient circle drive opens to large lobby for welcoming guests. This elegant unit features stunning mahogany hardwood floors, solid wood doors, and a recently updated galley kitchen with stainless steel appliances. The spacious master bedroom comes with a large walk-in closet with organizers, while the second bedroom offers generous space for guests or family. Enjoy two full bathrooms, each equipped with a tub/shower combo. Community laundry room with plenty of machines. Personal locker for additional storage. Located just a short stroll from Lake Michigan, Museum Campus, Grant Park, shopping, dining, and public transportation. The pet-friendly building also offers the convenience of a door-person and parking options available for rent or purchase. Your ideal condo awaits!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $712 |
Rental Policy | daily |
Yearly Taxes | $4557 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,014 |
Furnished | N/A |
Year built | 1983 |
Listing Status | Off Market |
MLS | 12254445 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $273,900 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $273,900.
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: $712.
Yearly taxes of $4557, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $30,588.
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: $7,356.
The estimated property value based on recent sales of similar properties: $273,900.
For a property with an NOI of $7,356 per year and a market value of $273,900:
Formula: NOI / Current Market Value
$7,356 / $273,900 = 2.7%
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: $18,708.
The estimated property value based on recent sales of similar properties: $273,900.
For a property with an NOI of $18,708 per year and a market value of $273,900:
Formula: NOI / Current Market Value
$18,708 / $273,900 = 6.8%
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 $273,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $7,356:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$7,356 / ($273,900 × 0.2 + $273,900 × 0.03) = 11.7%
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 $273,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $18,708:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$18,708 / ($273,900 × 0.2 + $273,900 × 0.03) = 29.7%
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: $49,302.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$49,302
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
$2,600/mo
Dist: 0.0 mi
2
2
1100 sqft
$2,580/mo
Dist: 0.0 mi
2
2
1100 sqft
$2,500/mo
Dist: 0.07 mi
2
2
1000 sqft
$2,700/mo
Dist: 0.07 mi
2
2
950 sqft
$2,695/mo
Dist: 0.07 mi
2
2
900 sqft
$2,500/mo
Dist: 0.07 mi
2
2
850 sqft
$3,182/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,316/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,305/mo
Dist: 0.07 mi
2
2
1202 sqft
$2,999/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,091/mo
Dist: 0.07 mi
2
2
1087 sqft
$2,999/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,110/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,157/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,363/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,009/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,202/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,140/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,281/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,099/mo
Dist: 0.07 mi
2
2
1160 sqft
$2,999/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,346/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,171/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,153/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,140/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,223/mo
Dist: 0.07 mi
2
2
1160 sqft
$2,500/mo
Dist: 0.07 mi
2
2
980 sqft
$2,600/mo
Dist: 0.07 mi
2
2
950 sqft
$3,083/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,157/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,249/mo
Dist: 0.07 mi
2
2
1160 sqft
$2,600/mo
Dist: 0.07 mi
2
2
900 sqft
$3,091/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,223/mo
Dist: 0.07 mi
2
2
1160 sqft
$2,600/mo
Dist: 0.07 mi
2
2
950 sqft
$2,695/mo
Dist: 0.07 mi
2
2
900 sqft
$3,459/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,255/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,121/mo
Dist: 0.07 mi
2
2
1172 sqft
$2,600/mo
Dist: 0.07 mi
2
2
950 sqft
$3,357/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,068/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,130/mo
Dist: 0.07 mi
2
2
1087 sqft
$2,600/mo
Dist: 0.07 mi
2
2
900 sqft
$2,999/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,083/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,296/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,199/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,285/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,360/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,163/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,093/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,258/mo
Dist: 0.07 mi
2
2
1202 sqft
$2,550/mo
Dist: 0.07 mi
2
2
1000 sqft
$3,145/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,399/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,303/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,068/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,209/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,131/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,477/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,000/mo
Dist: 0.07 mi
2
2
1100 sqft
$3,321/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,106/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,246/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,217/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,033/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,308/mo
Dist: 0.07 mi
2
2
1172 sqft
$2,900/mo
Dist: 0.07 mi
2
2
900 sqft
$3,423/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,367/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,199/mo
Dist: 0.07 mi
2
2
980 sqft
$3,295/mo
Dist: 0.07 mi
2
2
1172 sqft
$3,349/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,199/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,049/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,552/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,303/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,423/mo
Dist: 0.07 mi
2
2
1160 sqft
$3,295/mo
Dist: 0.07 mi
2
2
1172 sqft
$2,800/mo
Dist: 0.07 mi
2
2
900 sqft
$2,800/mo
Dist: 0.07 mi
2
2
958 sqft
$2,750/mo
Dist: 0.07 mi
2
2
900 sqft
$3,359/mo
Dist: 0.07 mi
2
2
1202 sqft
$3,369/mo
Dist: 0.07 mi
2
2
1160 sqft
$2,961/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,125/mo
Dist: 0.07 mi
2
2
1087 sqft
$3,428/mo
Dist: 0.08 mi
2
2
1138 sqft
$3,724/mo
Dist: 0.09 mi
2
2
1134 sqft
$3,400/mo
Dist: 0.09 mi
2
2
1038 sqft
$3,926/mo
Dist: 0.09 mi
2
2
1138 sqft
$3,804/mo
Dist: 0.09 mi
2
2
1138 sqft
$3,099/mo
Dist: 0.09 mi
2
2
1134 sqft
$3,886/mo
Dist: 0.09 mi
2
2
1138 sqft
$3,528/mo
Dist: 0.09 mi
2
2
1134 sqft
$3,568/mo
Dist: 0.09 mi
2
2
1138 sqft
$3,800/mo
Dist: 0.09 mi
2
2
1140 sqft
$3,675/mo
Dist: 0.09 mi
2
2
1134 sqft
$3,630/mo
Dist: 0.09 mi
2
2
1138 sqft
$3,752/mo
Dist: 0.09 mi
2
2
1134 sqft