Luna - Real Estate AI Assistant
Get insights, projections, and answers instantly!
POWERED BY 
Get insights, projections, and answers instantly!
POWERED BY
Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $2,158 per month, based on comparable local listings. Estimated long-term cap rate of 0.7%. Welcome to beautiful Delray Beach! Move in ready condo, centrally located. Featuring 2 bedrooms and 2 full size bathrooms. Total of 1,133 square feet per property appraiser. New luxury vinyl floors throughout. Upgrades include impact windows and sliding door, newer A/C, updated electrical panel, fresh paint. Minutes away from major shopping, restaurants and the beach! Must see to appreciate.
Monthly Rent | $2,158 |
Monthly HOA | $650 |
Rental Policy | STR Restrictions |
Yearly Taxes | $1260 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,133 |
Furnished | N/A |
Year built | 1984 |
Listing Status | Off Market |
MLS | F10469489 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $237,900 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $237,900.
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: $650.
Yearly taxes of $1260, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $24,252.
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: $1,644.
The estimated property value based on recent sales of similar properties: $237,900.
For a property with an NOI of $1,644 per year and a market value of $237,900:
Formula: NOI / Current Market Value
$1,644 / $237,900 = 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: $-24,252.
The estimated property value based on recent sales of similar properties: $237,900.
For a property with an NOI of $-24,252 per year and a market value of $237,900:
Formula: NOI / Current Market Value
$-24,252 / $237,900 = -10.2%
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 $237,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $1,644:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$1,644 / ($237,900 × 0.2 + $237,900 × 0.03) = 3.0%
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 $237,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-24,252:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-24,252 / ($237,900 × 0.2 + $237,900 × 0.03) = -44.3%
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.
64 Comparable listings
$2,000/mo
Dist: 0.0 mi
2
2
1085 sqft
$2,000/mo
Dist: 0.01 mi
2
2
1023 sqft
$1,995/mo
Dist: 0.01 mi
2
2
1023 sqft
$2,400/mo
Dist: 0.01 mi
2
2
1023 sqft
$1,995/mo
Dist: 0.01 mi
2
2
924 sqft
$1,995/mo
Dist: 0.01 mi
2
2
924 sqft
$1,950/mo
Dist: 0.01 mi
2
2
924 sqft
$1,895/mo
Dist: 0.01 mi
2
2
924 sqft
$2,350/mo
Dist: 0.01 mi
2
2
1023 sqft
$1,900/mo
Dist: 0.02 mi
2
2
1085 sqft
$2,500/mo
Dist: 0.02 mi
2
2
1300 sqft
$2,200/mo
Dist: 0.07 mi
2
2
1020 sqft
$2,300/mo
Dist: 0.1 mi
2
2
924 sqft
$2,300/mo
Dist: 0.1 mi
2
2
924 sqft
$2,200/mo
Dist: 0.1 mi
2
2
1107 sqft
$2,125/mo
Dist: 0.1 mi
2
2
1023 sqft
$2,300/mo
Dist: 0.1 mi
2
2
1107 sqft
$2,300/mo
Dist: 0.1 mi
2
2
1107 sqft
$2,750/mo
Dist: 0.1 mi
2
2
1050 sqft
$2,100/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,200/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,300/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,000/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,100/mo
Dist: 0.11 mi
2
2
1107 sqft
$2,300/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,000/mo
Dist: 0.11 mi
2
2
1200 sqft
$2,000/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,000/mo
Dist: 0.11 mi
2
2
1107 sqft
$2,200/mo
Dist: 0.11 mi
2
2
924 sqft
$2,000/mo
Dist: 0.11 mi
2
2
924 sqft
$2,100/mo
Dist: 0.11 mi
2
2
924 sqft
$2,000/mo
Dist: 0.11 mi
2
2
924 sqft
$2,100/mo
Dist: 0.11 mi
2
2
1100 sqft
$2,500/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,000/mo
Dist: 0.11 mi
2
2
1023 sqft
$2,325/mo
Dist: 0.12 mi
2
2
1023 sqft
$2,099/mo
Dist: 0.12 mi
2
2
1023 sqft
$2,200/mo
Dist: 0.12 mi
2
2
1023 sqft
$2,200/mo
Dist: 0.12 mi
2
2
1023 sqft
$1,900/mo
Dist: 0.12 mi
2
2
1023 sqft
$2,300/mo
Dist: 0.12 mi
2
2
1107 sqft
$2,100/mo
Dist: 0.12 mi
2
2
924 sqft
$2,195/mo
Dist: 0.12 mi
2
2
1023 sqft
$2,100/mo
Dist: 0.13 mi
2
2
1107 sqft
$2,200/mo
Dist: 0.13 mi
2
2
924 sqft
$1,895/mo
Dist: 0.13 mi
2
2
924 sqft
$1,900/mo
Dist: 0.13 mi
2
2
1023 sqft
$2,300/mo
Dist: 0.13 mi
2
2
1023 sqft
$1,950/mo
Dist: 0.13 mi
2
2
924 sqft
$2,100/mo
Dist: 0.13 mi
2
2
1023 sqft
$2,200/mo
Dist: 0.13 mi
2
2
1023 sqft
$2,180/mo
Dist: 0.13 mi
2
2
1107 sqft
$2,180/mo
Dist: 0.13 mi
2
2
1107 sqft
$1,900/mo
Dist: 0.13 mi
2
2
924 sqft
$2,200/mo
Dist: 0.14 mi
2
2
1023 sqft
$2,400/mo
Dist: 0.14 mi
2
2
1023 sqft
$2,990/mo
Dist: 0.15 mi
2
2
1262 sqft
$2,000/mo
Dist: 0.16 mi
2
2
1023 sqft
$2,290/mo
Dist: 0.16 mi
2
2
1023 sqft
$1,975/mo
Dist: 0.16 mi
2
2
1024 sqft
$2,200/mo
Dist: 0.17 mi
2
2
1023 sqft
$2,000/mo
Dist: 0.17 mi
2
2
924 sqft
$2,300/mo
Dist: 0.17 mi
2
2
1023 sqft
$2,175/mo
Dist: 0.17 mi
2
2
1023 sqft
