Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $184 per day and long-term for an average of $2,506 per month, based on similar listings in the area. Estimated short-term cap rate of 3.4%. Estimated long-term cap rate of 0.4%. BEAUTIFUL 2 BEDROOM 2 BATH CONDO WITH TILED FLOORING THROUGHOUT! WSSHER &DRYER INSIDE. LOCATED WITHIN MINUTES TO TURNPIKE, PALMETTO EXPRESSWAY, & 836 DOLPHIN EXPRESSWAY AS WELL AS MINUTES TO DOLPHIN MALL & INTERNATIONAL MALL. GATED COMMUNITY ENTRANCE WITH SECURITY GUARD, HIGH VOLUME CEILINGS IN LIVING AREA, ENCLOSE BALCONY. CALL TODAY FOR APPOINTMENTS AND ANY QUESTIONS
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $388 |
Rental Policy | daily |
Yearly Taxes | $3268 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,014 |
Furnished | unknown |
Year built | 1989 |
Listing Status | Off Market |
MLS | A11460236 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $327,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $327,000.
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: $388.
Yearly taxes of $3268, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $28,800.
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: $1,272.
The estimated property value based on recent sales of similar properties: $327,000.
For a property with an NOI of $1,272 per year and a market value of $327,000:
Formula: NOI / Current Market Value
$1,272 / $327,000 = 0.4%
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: $11,064.
The estimated property value based on recent sales of similar properties: $327,000.
For a property with an NOI of $11,064 per year and a market value of $327,000:
Formula: NOI / Current Market Value
$11,064 / $327,000 = 3.4%
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 $327,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $1,272:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$1,272 / ($327,000 × 0.2 + $327,000 × 0.03) = 1.7%
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 $327,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $11,064:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$11,064 / ($327,000 × 0.2 + $327,000 × 0.03) = 16.4%
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: $39,864.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$39,864
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.
529 Properties Comparable listings
$2,500/mo
Dist: 0.0 mi
2
2
958 sqft
$2,500/mo
Dist: 0.0 mi
2
2
958 sqft
$2,500/mo
Dist: 0.0 mi
2
2
958 sqft
$2,400/mo
Dist: 0.03 mi
2
2
958 sqft
$2,400/mo
Dist: 0.03 mi
2
2
958 sqft
$2,200/mo
Dist: 0.03 mi
2
2
958 sqft
$2,200/mo
Dist: 0.03 mi
2
2
958 sqft
$2,400/mo
Dist: 0.03 mi
2
2
958 sqft
$2,490/mo
Dist: 0.06 mi
2
2
958 sqft
$2,500/mo
Dist: 0.08 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.08 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.08 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.08 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.08 mi
2
2
1000 sqft
$2,480/mo
Dist: 0.08 mi
2
2
1000 sqft
$2,700/mo
Dist: 0.09 mi
2
2
958 sqft
$2,500/mo
Dist: 0.09 mi
2
2
958 sqft
$2,600/mo
Dist: 0.09 mi
2
2
958 sqft
$2,500/mo
Dist: 0.09 mi
2
2
958 sqft
$2,350/mo
Dist: 0.09 mi
2
2
958 sqft
$2,500/mo
Dist: 0.09 mi
2
2
958 sqft
$2,500/mo
Dist: 0.09 mi
2
2
1000 sqft
$2,450/mo
Dist: 0.12 mi
2
2
1000 sqft
$2,350/mo
Dist: 0.12 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.12 mi
2
2
1064 sqft
$2,400/mo
Dist: 0.12 mi
2
2
1064 sqft
$2,250/mo
Dist: 0.13 mi
2
2
958 sqft
$2,750/mo
Dist: 0.14 mi
2
2
981 sqft
$2,600/mo
Dist: 0.14 mi
2
2
1064 sqft
$2,600/mo
Dist: 0.14 mi
2
2
1064 sqft
$2,550/mo
Dist: 0.14 mi
2
2
1064 sqft
$2,600/mo
Dist: 0.15 mi
2
2
981 sqft
$2,500/mo
Dist: 0.15 mi
2
2
981 sqft
$2,500/mo
Dist: 0.15 mi
2
2
981 sqft
$2,450/mo
Dist: 0.15 mi
2
2
1000 sqft
$3,100/mo
Dist: 0.15 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.15 mi
2
2
1005 sqft
$2,600/mo
Dist: 0.19 mi
2
2
981 sqft
$2,350/mo
Dist: 0.19 mi
2
2
1014 sqft
$2,500/mo
Dist: 0.2 mi
2
2
1014 sqft
$2,700/mo
Dist: 0.21 mi
2
2
1005 sqft
$2,800/mo
Dist: 0.21 mi
2
2
1005 sqft
$2,500/mo
Dist: 0.23 mi
2
2
1014 sqft
$2,400/mo
Dist: 0.23 mi
2
2
1014 sqft
$2,200/mo
Dist: 0.24 mi
2
2
1014 sqft
$2,200/mo
Dist: 0.24 mi
2
2
1014 sqft
$2,500/mo
Dist: 0.27 mi
2
2
1005 sqft
$2,500/mo
Dist: 0.27 mi
2
2
1005 sqft
$2,650/mo
Dist: 0.29 mi
2
2
981 sqft
$2,500/mo
Dist: 0.3 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.37 mi
2
2
954 sqft
$2,600/mo
Dist: 0.47 mi
2
2
1000 sqft
$2,300/mo
Dist: 0.47 mi
2
2
1114 sqft
$2,500/mo
Dist: 0.49 mi
2
2
1050 sqft
$2,700/mo
Dist: 0.53 mi
2
2
1012 sqft
$2,500/mo
Dist: 0.58 mi
2
2
1014 sqft
$3,095/mo
Dist: 0.61 mi
2
2
1060 sqft
$3,095/mo
Dist: 0.61 mi
2
2
1060 sqft
$2,400/mo
Dist: 0.62 mi
2
2
1114 sqft
$2,275/mo
Dist: 0.63 mi
2
2
1067 sqft
$2,600/mo
Dist: 0.63 mi
2
2
1067 sqft
$2,700/mo
Dist: 0.63 mi
2
2
1067 sqft
$2,500/mo
Dist: 0.63 mi
2
2
1126 sqft
$2,600/mo
Dist: 0.63 mi
2
2
1126 sqft
$2,400/mo
Dist: 0.64 mi
2
2
1114 sqft
$2,500/mo
Dist: 0.64 mi
2
2
1114 sqft
$2,450/mo
Dist: 0.64 mi
2
2
1126 sqft
$2,500/mo
Dist: 0.65 mi
2
2
1067 sqft
$2,400/mo
Dist: 0.65 mi
2
2
1067 sqft
$2,150/mo
Dist: 0.66 mi
2
2
933 sqft
$2,400/mo
Dist: 0.66 mi
2
2
1067 sqft
$2,500/mo
Dist: 0.66 mi
2
2
1067 sqft
$2,650/mo
Dist: 0.66 mi
2
2
1126 sqft
$2,500/mo
Dist: 0.67 mi
2
2
1067 sqft
$2,400/mo
Dist: 0.67 mi
2
2
1126 sqft
$2,400/mo
Dist: 0.67 mi
2
2
1126 sqft
$3,000/mo
Dist: 0.68 mi
2
2
1060 sqft
$3,100/mo
Dist: 0.71 mi
2
2
1066 sqft
$2,400/mo
Dist: 0.77 mi
2
2
1064 sqft
$2,735/mo
Dist: 0.77 mi
2
2
1094 sqft
$2,674/mo
Dist: 0.77 mi
2
2
1094 sqft
$2,300/mo
Dist: 0.8 mi
2
2
914 sqft
$2,300/mo
Dist: 0.8 mi
2
2
914 sqft
$2,400/mo
Dist: 0.8 mi
2
2
1064 sqft
$2,700/mo
Dist: 0.8 mi
2
2
1064 sqft
$2,300/mo
Dist: 0.81 mi
2
2
914 sqft
$2,300/mo
Dist: 0.81 mi
2
2
914 sqft
$2,250/mo
Dist: 0.85 mi
2
2
990 sqft
$2,150/mo
Dist: 0.85 mi
2
2
1009 sqft
$2,450/mo
Dist: 0.86 mi
2
2
1009 sqft
$2,400/mo
Dist: 0.87 mi
2
2
974 sqft
$2,400/mo
Dist: 0.87 mi
2
2
974 sqft
$2,496/mo
Dist: 0.9 mi
2
2
1163 sqft
$2,596/mo
Dist: 0.9 mi
2
2
1163 sqft
$2,440/mo
Dist: 0.9 mi
2
2
1163 sqft
$2,600/mo
Dist: 0.92 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.92 mi
2
2
1000 sqft
$2,634/mo
Dist: 0.93 mi
2
2
952 sqft
$2,300/mo
Dist: 0.93 mi
2
2
952 sqft
$2,400/mo
Dist: 0.93 mi
2
2
1000 sqft