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 $300 per day and long-term for an average of $3,669 per month, based on similar listings in the area. Estimated short-term cap rate of 6.0%. Estimated long-term cap rate of 2.3%. Excellent location! This property is primed for a smooth sale with a motivated seller. Situated within walking distance to schools and conveniently close to shopping centers and various amenities, it offers the ideal blend of convenience and comfort. Enjoy the spacious outdoor area with a big patio and covered terrace, perfect for relaxation and entertainment. Inside, discover three generously sized bedrooms and two bathrooms on the second floor, complemented by a convenient half bathroom on the first floor. Don't miss out on this fantastic opportunity! THE ASSOCIATION HAS RESERVES.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $505 |
Rental Policy | daily |
Yearly Taxes | $1254 |
Bedrooms | 3 |
Bathrooms | 3 |
SQFT | 1,546 |
Furnished | unknown |
Year built | 1976 |
Listing Status | Off Market |
MLS | A11529000 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $425,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $425,000.
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: $505.
Yearly taxes of $1254, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $34,452.
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: $9,576.
The estimated property value based on recent sales of similar properties: $425,000.
For a property with an NOI of $9,576 per year and a market value of $425,000:
Formula: NOI / Current Market Value
$9,576 / $425,000 = 2.3%
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: $25,488.
The estimated property value based on recent sales of similar properties: $425,000.
For a property with an NOI of $25,488 per year and a market value of $425,000:
Formula: NOI / Current Market Value
$25,488 / $425,000 = 6.0%
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 $425,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $9,576:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$9,576 / ($425,000 × 0.2 + $425,000 × 0.03) = 9.8%
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 $425,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $25,488:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$25,488 / ($425,000 × 0.2 + $425,000 × 0.03) = 28.0%
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: $59,940.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$59,940
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.
188 Properties Comparable listings
$3,000/mo
Dist: 0.23 mi
3
3
1463 sqft
$3,000/mo
Dist: 0.25 mi
3
3
1491 sqft
$3,500/mo
Dist: 0.54 mi
3
3
1608 sqft
$3,050/mo
Dist: 0.72 mi
3
3
1520 sqft
$3,500/mo
Dist: 0.76 mi
3
3
1744 sqft
$3,300/mo
Dist: 0.79 mi
3
3
1744 sqft
$3,000/mo
Dist: 1.09 mi
3
3
1538 sqft
$2,800/mo
Dist: 1.09 mi
3
3
1538 sqft
$3,600/mo
Dist: 1.26 mi
3
3
1424 sqft
$3,200/mo
Dist: 1.57 mi
3
3
1320 sqft
$3,180/mo
Dist: 2.08 mi
3
3
1589 sqft
$3,500/mo
Dist: 2.08 mi
3
3
1712 sqft
$4,200/mo
Dist: 2.08 mi
3
3
1712 sqft
$2,950/mo
Dist: 2.11 mi
3
3
1349 sqft
$4,100/mo
Dist: 2.15 mi
3
3
1712 sqft
$4,200/mo
Dist: 2.16 mi
3
3
1712 sqft
$3,600/mo
Dist: 2.16 mi
3
3
1712 sqft
$3,900/mo
Dist: 2.17 mi
3
3
1721 sqft
$3,500/mo
Dist: 2.18 mi
3
3
1712 sqft
$3,750/mo
Dist: 2.21 mi
3
3
1712 sqft
$4,400/mo
Dist: 2.27 mi
3
3
1712 sqft
$4,399/mo
Dist: 2.38 mi
3
3
1712 sqft
$3,900/mo
Dist: 2.44 mi
3
3
1712 sqft
$3,550/mo
Dist: 2.59 mi
3
3
1431 sqft
$3,550/mo
Dist: 2.68 mi
3
3
1322 sqft
$4,650/mo
Dist: 2.72 mi
3
3
1713 sqft
$3,800/mo
Dist: 2.76 mi
3
3
1439 sqft
$3,950/mo
Dist: 2.92 mi
3
3
1590 sqft
$4,100/mo
Dist: 3.04 mi
3
3
1600 sqft
$4,200/mo
Dist: 3.05 mi
3
3
1431 sqft
$4,500/mo
Dist: 3.06 mi
3
3
1602 sqft
$3,500/mo
Dist: 3.07 mi
3
3
1618 sqft
$3,800/mo
Dist: 3.07 mi
3
3
1671 sqft
$3,999/mo
Dist: 3.08 mi
3
3
1424 sqft
$4,499/mo
Dist: 3.1 mi
3
3
1431 sqft
$4,100/mo
Dist: 3.1 mi
3
3
1602 sqft
$4,200/mo
Dist: 3.14 mi
3
3
1424 sqft
$4,300/mo
Dist: 3.15 mi
3
3
1424 sqft
$4,750/mo
Dist: 3.17 mi
3
3
1604 sqft
$3,999/mo
Dist: 3.17 mi
3
3
1604 sqft
$3,600/mo
Dist: 3.18 mi
3
3
1517 sqft
$3,800/mo
Dist: 3.19 mi
3
3
1533 sqft
$3,850/mo
Dist: 3.21 mi
3
3
1424 sqft
$4,000/mo
Dist: 3.22 mi
3
3
1431 sqft
$4,300/mo
Dist: 3.23 mi
3
3
1570 sqft
$5,500/mo
Dist: 3.27 mi
3
3
1557 sqft
$3,000/mo
Dist: 3.34 mi
3
3
1385 sqft
$2,950/mo
Dist: 3.37 mi
3
3
1680 sqft
$3,750/mo
Dist: 3.37 mi
3
3
1744 sqft
$3,550/mo
Dist: 3.4 mi
3
3
1533 sqft
$5,000/mo
Dist: 3.43 mi
3
3
1379 sqft
$3,700/mo
Dist: 3.44 mi
3
3
1509 sqft
$3,700/mo
Dist: 3.69 mi
3
3
1676 sqft
$2,700/mo
Dist: 3.8 mi
3
3
1370 sqft
$3,400/mo
Dist: 3.83 mi
3
3
1420 sqft
$3,500/mo
Dist: 3.83 mi
3
3
1420 sqft
$3,200/mo
Dist: 3.84 mi
3
3
1680 sqft
$3,400/mo
Dist: 3.87 mi
3
3
1420 sqft
$3,200/mo
Dist: 3.88 mi
3
3
1420 sqft
$4,000/mo
Dist: 3.88 mi
3
3
1720 sqft
$2,900/mo
Dist: 3.9 mi
3
3
1420 sqft
$3,000/mo
Dist: 3.9 mi
3
3
1420 sqft
$3,400/mo
Dist: 3.92 mi
3
3
1315 sqft
$3,800/mo
Dist: 3.95 mi
3
3
1322 sqft
$3,500/mo
Dist: 4.0 mi
3
3
1322 sqft
$4,000/mo
Dist: 4.28 mi
3
3
1651 sqft
$4,195/mo
Dist: 4.75 mi
3
3
1659 sqft
$3,600/mo
Dist: 4.76 mi
3
3
1514 sqft
$3,600/mo
Dist: 4.83 mi
3
3
1689 sqft
$3,900/mo
Dist: 4.88 mi
3
3
1339 sqft
$3,800/mo
Dist: 4.92 mi
3
3
1547 sqft
$3,650/mo
Dist: 4.93 mi
3
3
1683 sqft
$3,500/mo
Dist: 4.93 mi
3
3
1683 sqft
$3,400/mo
Dist: 4.95 mi
3
3
1511 sqft
$3,400/mo
Dist: 4.97 mi
3
3
1511 sqft
$3,500/mo
Dist: 4.98 mi
3
3
1683 sqft
$3,699/mo
Dist: 5.01 mi
3
3
1511 sqft
$3,800/mo
Dist: 5.01 mi
3
3
1511 sqft
$3,700/mo
Dist: 5.03 mi
3
3
1690 sqft
$3,600/mo
Dist: 5.04 mi
3
3
1425 sqft
$4,100/mo
Dist: 5.04 mi
3
3
1429 sqft
$3,600/mo
Dist: 5.04 mi
3
3
1429 sqft
$3,650/mo
Dist: 5.04 mi
3
3
1511 sqft
$3,500/mo
Dist: 5.04 mi
3
3
1511 sqft
$3,650/mo
Dist: 5.05 mi
3
3
1511 sqft
$4,200/mo
Dist: 5.06 mi
3
3
1511 sqft
$3,700/mo
Dist: 5.07 mi
3
3
1425 sqft
$3,850/mo
Dist: 5.08 mi
3
3
1531 sqft
$3,500/mo
Dist: 5.1 mi
3
3
1511 sqft
$3,800/mo
Dist: 5.11 mi
3
3
1690 sqft
$3,250/mo
Dist: 5.13 mi
3
3
1462 sqft
$3,450/mo
Dist: 5.15 mi
3
3
1511 sqft
$3,500/mo
Dist: 5.15 mi
3
3
1589 sqft
$3,000/mo
Dist: 5.18 mi
3
3
1385 sqft
$3,900/mo
Dist: 5.19 mi
3
3
1689 sqft
$2,800/mo
Dist: 5.2 mi
3
3
1385 sqft
$3,000/mo
Dist: 5.21 mi
3
3
1385 sqft
$3,500/mo
Dist: 5.21 mi
3
3
1462 sqft
$2,950/mo
Dist: 5.24 mi
3
3
1385 sqft
$2,980/mo
Dist: 5.25 mi
3
3
1385 sqft
