Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $242 per day and long-term for an average of $2,745 per month, based on similar listings in the area. Estimated short-term cap rate of 4.9%. One of the most stunning buildings in the South Loop has THE condo you've been looking. Nothing was left off the improvements list in this RARE 2 bedroom second floor unit. Steps from Pilsen, Chinatown, and all major streets, this luxury condo building is updated and built with royalty in mind. The hardwood floors scream with shine. The redesigned kitchen was designed for beauty AND maximum kitchen storage space. The countertops gleam with the beauty and luster of polished imported granite. Separate eating area to launch your day from. New washer and dryer added Oct 2020. 24 hr exercise room is great for when your life gets crazy. Don't regret missing your chance at opulence - book your private tour immediately!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $530 |
Rental Policy | daily |
Yearly Taxes | $5082 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,100 |
Furnished | N/A |
Year built | 2006 |
Listing Status | Off Market |
MLS | 12271128 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $335,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $335,000.
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: $530.
Yearly taxes of $5082, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $32,832.
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: $108.
The estimated property value based on recent sales of similar properties: $335,000.
For a property with an NOI of $108 per year and a market value of $335,000:
Formula: NOI / Current Market Value
$108 / $335,000 = 0.0%
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: $16,344.
The estimated property value based on recent sales of similar properties: $335,000.
For a property with an NOI of $16,344 per year and a market value of $335,000:
Formula: NOI / Current Market Value
$16,344 / $335,000 = 4.9%
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 $335,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $108:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$108 / ($335,000 × 0.2 + $335,000 × 0.03) = 0.1%
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 $335,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $16,344:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$16,344 / ($335,000 × 0.2 + $335,000 × 0.03) = 21.2%
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: $49,176.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$49,176
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.
81 Comparable listings
$2,250/mo
Dist: 0.0 mi
2
2
1093 sqft
$2,700/mo
Dist: 0.0 mi
2
2
1100 sqft
$3,000/mo
Dist: 0.0 mi
2
2
1100 sqft
$3,200/mo
Dist: 0.1 mi
2
2
1200 sqft
$3,150/mo
Dist: 0.1 mi
2
2
1200 sqft
$2,630/mo
Dist: 0.11 mi
2
2
887 sqft
$2,630/mo
Dist: 0.11 mi
2
2
916 sqft
$2,575/mo
Dist: 0.11 mi
2
2
897 sqft
$2,585/mo
Dist: 0.11 mi
2
2
914 sqft
$2,595/mo
Dist: 0.11 mi
2
2
947 sqft
$2,435/mo
Dist: 0.11 mi
2
2
947 sqft
$2,370/mo
Dist: 0.11 mi
2
2
890 sqft
$2,174/mo
Dist: 0.11 mi
2
2
914 sqft
$2,949/mo
Dist: 0.11 mi
2
2
985 sqft
$2,510/mo
Dist: 0.11 mi
2
2
887 sqft
$2,535/mo
Dist: 0.11 mi
2
2
1005 sqft
$2,545/mo
Dist: 0.11 mi
2
2
914 sqft
$2,585/mo
Dist: 0.11 mi
2
2
916 sqft
$2,635/mo
Dist: 0.11 mi
2
2
890 sqft
$2,860/mo
Dist: 0.11 mi
2
2
1177 sqft
$2,550/mo
Dist: 0.11 mi
2
2
887 sqft
$2,585/mo
Dist: 0.11 mi
2
2
947 sqft
$2,575/mo
Dist: 0.11 mi
2
2
916 sqft
$2,520/mo
Dist: 0.11 mi
2
2
897 sqft
$2,655/mo
Dist: 0.11 mi
2
2
914 sqft
$2,435/mo
Dist: 0.11 mi
2
2
887 sqft
$2,600/mo
Dist: 0.11 mi
2
2
916 sqft
$2,440/mo
Dist: 0.11 mi
2
2
897 sqft
$2,610/mo
Dist: 0.11 mi
2
2
1012 sqft
$2,810/mo
Dist: 0.11 mi
2
2
1110 sqft
$3,199/mo
Dist: 0.11 mi
2
2
1110 sqft
$2,710/mo
Dist: 0.11 mi
2
2
1012 sqft
$2,780/mo
Dist: 0.11 mi
2
2
947 sqft
$2,675/mo
Dist: 0.11 mi
2
2
914 sqft
$2,620/mo
Dist: 0.11 mi
2
2
916 sqft
$2,635/mo
Dist: 0.11 mi
2
2
916 sqft
$2,610/mo
Dist: 0.11 mi
2
2
985 sqft
$2,510/mo
Dist: 0.11 mi
2
2
897 sqft
$2,610/mo
Dist: 0.11 mi
2
2
1005 sqft
$2,635/mo
Dist: 0.11 mi
2
2
1040 sqft
$2,765/mo
Dist: 0.11 mi
2
2
1178 sqft
$2,540/mo
Dist: 0.11 mi
2
2
985 sqft
$2,715/mo
Dist: 0.11 mi
2
2
1110 sqft
$2,840/mo
Dist: 0.11 mi
2
2
1295 sqft
$2,475/mo
Dist: 0.11 mi
2
2
985 sqft
$2,565/mo
Dist: 0.11 mi
2
2
897 sqft
$2,790/mo
Dist: 0.11 mi
2
2
1012 sqft
$2,965/mo
Dist: 0.11 mi
2
2
1178 sqft
$3,045/mo
Dist: 0.11 mi
2
2
1295 sqft
$2,720/mo
Dist: 0.11 mi
2
2
1015 sqft
$2,640/mo
Dist: 0.11 mi
2
2
890 sqft
$2,810/mo
Dist: 0.11 mi
2
2
914 sqft
$2,755/mo
Dist: 0.11 mi
2
2
914 sqft
$2,840/mo
Dist: 0.11 mi
2
2
916 sqft
$3,550/mo
Dist: 0.13 mi
2
2
1250 sqft
$3,550/mo
Dist: 0.13 mi
2
2
1250 sqft
$2,700/mo
Dist: 0.13 mi
2
2
1300 sqft
$2,600/mo
Dist: 0.13 mi
2
2
1300 sqft
$2,595/mo
Dist: 0.13 mi
2
2
1250 sqft
$2,195/mo
Dist: 0.14 mi
2
2
1248 sqft
$2,450/mo
Dist: 0.14 mi
2
2
1003 sqft
$2,550/mo
Dist: 0.14 mi
2
2
1248 sqft
$2,794/mo
Dist: 0.19 mi
2
2
1028 sqft
$3,000/mo
Dist: 0.19 mi
2
2
1100 sqft
$2,700/mo
Dist: 0.19 mi
2
2
1263 sqft
$3,000/mo
Dist: 0.19 mi
2
2
1100 sqft
$2,985/mo
Dist: 0.19 mi
2
2
1070 sqft
$3,005/mo
Dist: 0.19 mi
2
2
1070 sqft
$3,085/mo
Dist: 0.19 mi
2
2
1028 sqft
$3,025/mo
Dist: 0.19 mi
2
2
1070 sqft
$3,095/mo
Dist: 0.19 mi
2
2
1070 sqft
$2,960/mo
Dist: 0.19 mi
2
2
1070 sqft
$3,125/mo
Dist: 0.19 mi
2
2
1028 sqft
$3,000/mo
Dist: 0.19 mi
2
2
1028 sqft
$3,030/mo
Dist: 0.19 mi
2
2
1028 sqft
$3,050/mo
Dist: 0.19 mi
2
2
1070 sqft
$3,020/mo
Dist: 0.19 mi
2
2
1070 sqft
$2,800/mo
Dist: 0.2 mi
2
2
1191 sqft
$2,695/mo
Dist: 0.2 mi
2
2
1191 sqft
$2,695/mo
Dist: 0.2 mi
2
2
1191 sqft
$2,965/mo
Dist: 0.2 mi
2
2
1070 sqft