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 $269 per day and long-term for an average of $2,402 per month, based on similar listings in the area. Estimated short-term cap rate of 6.5%. Estimated long-term cap rate of -0.0%. A MUST SEE 1 BEDROOM AT THE GRAND OHIO BRIGHT CHEERFUL UNIT UPDATED KITCHEN. BUILDING INCLUDES STATE-OF-THE-ART HEALTH CLUB W/INDOOR POOL, JACUZZI, STEAM, SAUNA, RACQUETBALL/BASKETBALL/TENNIS COURTS, EXERCISE & CARDIO ROOMS. SOUTH FACING CONDO. INCLUDES STORAGE UNIT.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $674 |
Rental Policy | daily |
Yearly Taxes | $4796 |
Bedrooms | 1 |
Bathrooms | 1 |
SQFT | 750 |
Furnished | N/A |
Year built | 1984 |
Listing Status | Off Market |
MLS | 12312247 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $250,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $250,000.
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: $674.
Yearly taxes of $4796, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $28,848.
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: $-24.
The estimated property value based on recent sales of similar properties: $250,000.
For a property with an NOI of $-24 per year and a market value of $250,000:
Formula: NOI / Current Market Value
$-24 / $250,000 = -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: $16,152.
The estimated property value based on recent sales of similar properties: $250,000.
For a property with an NOI of $16,152 per year and a market value of $250,000:
Formula: NOI / Current Market Value
$16,152 / $250,000 = 6.5%
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 $250,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-24:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-24 / ($250,000 × 0.2 + $250,000 × 0.03) = -0.0%
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 $250,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $16,152:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$16,152 / ($250,000 × 0.2 + $250,000 × 0.03) = 28.1%
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: $45,000.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$45,000
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
$2,000/mo
Dist: 0.0 mi
1
1
750 sqft
$2,350/mo
Dist: 0.0 mi
1
1
600 sqft
$2,100/mo
Dist: 0.0 mi
1
1
700 sqft
$2,350/mo
Dist: 0.0 mi
1
1
900 sqft
$2,300/mo
Dist: 0.0 mi
1
1
750 sqft
$2,100/mo
Dist: 0.0 mi
1
1
770 sqft
$1,900/mo
Dist: 0.0 mi
1
1
873 sqft
$2,100/mo
Dist: 0.0 mi
1
1
753 sqft
$1,950/mo
Dist: 0.0 mi
1
1
785 sqft
$2,195/mo
Dist: 0.0 mi
1
1
849 sqft
$2,000/mo
Dist: 0.0 mi
1
1
788 sqft
$2,195/mo
Dist: 0.0 mi
1
1
700 sqft
$2,200/mo
Dist: 0.0 mi
1
1
700 sqft
$2,300/mo
Dist: 0.0 mi
1
1
807 sqft
$1,750/mo
Dist: 0.0 mi
1
1
600 sqft
$2,100/mo
Dist: 0.0 mi
1
1
750 sqft
$2,200/mo
Dist: 0.0 mi
1
1
800 sqft
$2,200/mo
Dist: 0.0 mi
1
1
750 sqft
$1,950/mo
Dist: 0.0 mi
1
1
840 sqft
$1,950/mo
Dist: 0.0 mi
1
1
840 sqft
$2,000/mo
Dist: 0.0 mi
1
1
735 sqft
$1,995/mo
Dist: 0.0 mi
1
1
788 sqft
$2,000/mo
Dist: 0.0 mi
1
1
735 sqft
$2,150/mo
Dist: 0.0 mi
1
1
800 sqft
$1,800/mo
Dist: 0.0 mi
1
1
600 sqft
$2,100/mo
Dist: 0.0 mi
1
1
800 sqft
$1,900/mo
Dist: 0.0 mi
1
1
800 sqft
$1,950/mo
Dist: 0.0 mi
1
1
784 sqft
$2,150/mo
Dist: 0.0 mi
1
1
700 sqft
$1,995/mo
Dist: 0.0 mi
1
1
775 sqft
$2,300/mo
Dist: 0.0 mi
1
1
875 sqft
$2,300/mo
Dist: 0.0 mi
1
1
873 sqft
$2,100/mo
Dist: 0.0 mi
1
1
782 sqft
$2,100/mo
Dist: 0.0 mi
1
1
782 sqft
$2,000/mo
Dist: 0.0 mi
1
1
800 sqft
$1,800/mo
Dist: 0.0 mi
1
1
750 sqft
$1,900/mo
Dist: 0.0 mi
1
1
650 sqft
$1,975/mo
Dist: 0.0 mi
1
1
600 sqft
$2,200/mo
Dist: 0.0 mi
1
1
873 sqft
$2,100/mo
Dist: 0.0 mi
1
1
873 sqft
$2,245/mo
Dist: 0.0 mi
1
1
695 sqft
$2,000/mo
Dist: 0.0 mi
1
1
760 sqft
$1,975/mo
Dist: 0.0 mi
1
1
760 sqft
$2,500/mo
Dist: 0.0 mi
1
1
873 sqft
$2,100/mo
Dist: 0.0 mi
1
1
850 sqft
$1,950/mo
Dist: 0.0 mi
1
1
873 sqft
$1,900/mo
Dist: 0.0 mi
1
1
600 sqft
$2,300/mo
Dist: 0.0 mi
1
1
800 sqft
$2,200/mo
Dist: 0.0 mi
1
1
850 sqft
$2,400/mo
Dist: 0.0 mi
1
1
800 sqft
$2,250/mo
Dist: 0.0 mi
1
1
850 sqft
$1,950/mo
Dist: 0.0 mi
1
1
700 sqft
$2,100/mo
Dist: 0.0 mi
1
1
650 sqft
$2,880/mo
Dist: 0.01 mi
1
1
814 sqft
$1,910/mo
Dist: 0.01 mi
1
1
650 sqft
$1,880/mo
Dist: 0.01 mi
1
1
644 sqft
$2,600/mo
Dist: 0.02 mi
1
1
900 sqft
$1,999/mo
Dist: 0.02 mi
1
1
600 sqft
$2,960/mo
Dist: 0.03 mi
1
1
819 sqft
$3,055/mo
Dist: 0.03 mi
1
1
819 sqft
$3,405/mo
Dist: 0.03 mi
1
1
819 sqft
$2,960/mo
Dist: 0.03 mi
1
1
785 sqft
$3,292/mo
Dist: 0.03 mi
1
1
814 sqft
$3,181/mo
Dist: 0.03 mi
1
1
814 sqft
$3,015/mo
Dist: 0.03 mi
1
1
819 sqft
$2,800/mo
Dist: 0.06 mi
1
1
773 sqft
$2,454/mo
Dist: 0.06 mi
1
1
693 sqft
$2,540/mo
Dist: 0.06 mi
1
1
695 sqft
$2,992/mo
Dist: 0.06 mi
1
1
724 sqft
$2,835/mo
Dist: 0.06 mi
1
1
614 sqft
$3,040/mo
Dist: 0.06 mi
1
1
643 sqft
$2,617/mo
Dist: 0.06 mi
1
1
614 sqft
$3,140/mo
Dist: 0.06 mi
1
1
650 sqft
$3,162/mo
Dist: 0.07 mi
1
1
801 sqft
$3,162/mo
Dist: 0.07 mi
1
1
799 sqft
$3,112/mo
Dist: 0.07 mi
1
1
799 sqft
$3,094/mo
Dist: 0.07 mi
1
1
801 sqft
$3,121/mo
Dist: 0.07 mi
1
1
796 sqft
$3,176/mo
Dist: 0.07 mi
1
1
799 sqft
$3,085/mo
Dist: 0.07 mi
1
1
799 sqft
$3,149/mo
Dist: 0.07 mi
1
1
799 sqft
$3,020/mo
Dist: 0.07 mi
1
1
819 sqft
$3,094/mo
Dist: 0.07 mi
1
1
796 sqft
$3,162/mo
Dist: 0.07 mi
1
1
799 sqft
$2,975/mo
Dist: 0.07 mi
1
1
796 sqft
$3,150/mo
Dist: 0.07 mi
1
1
773 sqft
$2,810/mo
Dist: 0.07 mi
1
1
650 sqft
$2,745/mo
Dist: 0.07 mi
1
1
819 sqft
$1,799/mo
Dist: 0.07 mi
1
1
725 sqft
$1,950/mo
Dist: 0.07 mi
1
1
875 sqft
$2,200/mo
Dist: 0.07 mi
1
1
675 sqft
$2,000/mo
Dist: 0.07 mi
1
1
720 sqft
$3,100/mo
Dist: 0.09 mi
1
1
800 sqft
$3,175/mo
Dist: 0.09 mi
1
1
800 sqft
$2,200/mo
Dist: 0.09 mi
1
1
755 sqft
$1,900/mo
Dist: 0.09 mi
1
1
755 sqft
$2,000/mo
Dist: 0.09 mi
1
1
838 sqft
$2,000/mo
Dist: 0.09 mi
1
1
838 sqft
$2,250/mo
Dist: 0.09 mi
1
1
750 sqft
$3,200/mo
Dist: 0.09 mi
1
1
873 sqft
