Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $165 per day and long-term for an average of $2,446 per month, based on similar listings in the area. Estimated short-term cap rate of 5.5%. Estimated long-term cap rate of 1.5%. ******LOCATION LOCATION****** Welcome to the prime unit in San Marco Condo Community! This 2-bed, 1.5-bath gem features an open-concept kitchen, dining-living room flooded with natural light. Enjoy a spacious balcony. Gated community with security, clubhouse, pool. A+ Schools. Special Assessment: $87/month (01/2023 - 01/2033).
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $306 |
Rental Policy | daily |
Yearly Taxes | $2790 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 968 |
Furnished | N/A |
Year built | 1971 |
Listing Status | Off Market |
MLS | A11537821 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $290,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $290,000.
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: $306.
Yearly taxes of $2790, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $24,984.
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: $4,368.
The estimated property value based on recent sales of similar properties: $290,000.
For a property with an NOI of $4,368 per year and a market value of $290,000:
Formula: NOI / Current Market Value
$4,368 / $290,000 = 1.5%
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: $15,852.
The estimated property value based on recent sales of similar properties: $290,000.
For a property with an NOI of $15,852 per year and a market value of $290,000:
Formula: NOI / Current Market Value
$15,852 / $290,000 = 5.5%
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 $290,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $4,368:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$4,368 / ($290,000 × 0.2 + $290,000 × 0.03) = 6.5%
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 $290,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $15,852:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$15,852 / ($290,000 × 0.2 + $290,000 × 0.03) = 25.7%
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: $40,836.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$40,836
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
$2,350/mo
Dist: 0.02 mi
2
2
1110 sqft
$2,300/mo
Dist: 0.02 mi
2
2
958 sqft
$2,350/mo
Dist: 0.02 mi
2
2
1110 sqft
$2,375/mo
Dist: 0.02 mi
2
2
958 sqft
$2,300/mo
Dist: 0.02 mi
2
2
958 sqft
$2,250/mo
Dist: 0.02 mi
2
2
909 sqft
$2,400/mo
Dist: 0.02 mi
2
2
1110 sqft
$2,400/mo
Dist: 0.02 mi
2
2
1110 sqft
$2,400/mo
Dist: 0.02 mi
2
2
1110 sqft
$2,500/mo
Dist: 0.02 mi
2
2
958 sqft
$2,600/mo
Dist: 0.03 mi
2
2
1160 sqft
$2,350/mo
Dist: 0.03 mi
2
2
1110 sqft
$2,395/mo
Dist: 0.03 mi
2
2
1120 sqft
$2,400/mo
Dist: 0.03 mi
2
2
1120 sqft
$2,400/mo
Dist: 0.03 mi
2
2
1110 sqft
$2,400/mo
Dist: 0.06 mi
2
2
968 sqft
$2,200/mo
Dist: 0.07 mi
2
2
968 sqft
$2,200/mo
Dist: 0.07 mi
2
2
968 sqft
$2,250/mo
Dist: 0.08 mi
2
2
1050 sqft
$2,250/mo
Dist: 0.09 mi
2
2
968 sqft
$2,300/mo
Dist: 0.1 mi
2
2
968 sqft
$2,721/mo
Dist: 0.12 mi
2
2
842 sqft
$2,500/mo
Dist: 0.12 mi
2
2
1100 sqft
$3,613/mo
Dist: 0.12 mi
2
2
842 sqft
$2,600/mo
Dist: 0.12 mi
2
2
1000 sqft
$2,200/mo
Dist: 0.12 mi
2
2
971 sqft
$2,450/mo
Dist: 0.14 mi
2
2
892 sqft
$2,500/mo
Dist: 0.14 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.14 mi
2
2
900 sqft
$2,400/mo
Dist: 0.16 mi
2
2
900 sqft
$2,500/mo
Dist: 0.16 mi
2
2
940 sqft
$2,200/mo
Dist: 0.17 mi
2
2
900 sqft
$2,600/mo
Dist: 0.17 mi
2
2
900 sqft
$2,150/mo
Dist: 0.17 mi
2
2
870 sqft
$2,475/mo
Dist: 0.17 mi
2
2
870 sqft
$2,225/mo
Dist: 0.17 mi
2
2
1113 sqft
$2,500/mo
Dist: 0.2 mi
2
2
900 sqft
$2,300/mo
Dist: 0.23 mi
2
2
922 sqft
$2,500/mo
Dist: 0.33 mi
2
2
1113 sqft
$2,650/mo
Dist: 0.34 mi
2
2
1131 sqft
$2,400/mo
Dist: 0.35 mi
2
2
1131 sqft
$2,800/mo
Dist: 0.35 mi
2
2
859 sqft
$2,800/mo
Dist: 0.35 mi
2
2
859 sqft
$2,400/mo
Dist: 0.35 mi
2
2
845 sqft
$2,450/mo
Dist: 0.35 mi
2
2
1131 sqft
$2,500/mo
Dist: 0.36 mi
2
2
845 sqft
$2,400/mo
Dist: 0.36 mi
2
2
676 sqft
$2,550/mo
Dist: 0.37 mi
2
2
845 sqft
$2,500/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,500/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,600/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,600/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,250/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,650/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,500/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,550/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,225/mo
Dist: 0.38 mi
2
2
1113 sqft
$2,400/mo
Dist: 0.42 mi
2
2
1010 sqft
$2,450/mo
Dist: 0.42 mi
2
2
870 sqft
$2,500/mo
Dist: 0.42 mi
2
2
845 sqft
$2,300/mo
Dist: 0.42 mi
2
2
870 sqft
$2,475/mo
Dist: 0.42 mi
2
2
870 sqft
$2,400/mo
Dist: 0.42 mi
2
2
870 sqft
$2,400/mo
Dist: 0.44 mi
2
2
870 sqft
$2,400/mo
Dist: 0.44 mi
2
2
870 sqft
$2,400/mo
Dist: 0.45 mi
2
2
845 sqft
$2,300/mo
Dist: 0.45 mi
2
2
1026 sqft
$2,600/mo
Dist: 0.48 mi
2
2
1026 sqft
$2,300/mo
Dist: 0.51 mi
2
2
1036 sqft
$2,500/mo
Dist: 0.51 mi
2
2
1024 sqft
$2,500/mo
Dist: 0.51 mi
2
2
1024 sqft
$2,500/mo
Dist: 0.52 mi
2
2
1036 sqft
$2,250/mo
Dist: 0.52 mi
2
2
1083 sqft
$2,400/mo
Dist: 0.52 mi
2
2
870 sqft
$2,250/mo
Dist: 0.52 mi
2
2
1083 sqft
$2,400/mo
Dist: 0.52 mi
2
2
1125 sqft
$2,300/mo
Dist: 0.52 mi
2
2
870 sqft
$2,150/mo
Dist: 0.52 mi
2
2
870 sqft
$2,150/mo
Dist: 0.53 mi
2
2
1036 sqft
$2,499/mo
Dist: 0.53 mi
2
2
1149 sqft
$2,305/mo
Dist: 0.53 mi
2
2
1010 sqft
$2,265/mo
Dist: 0.53 mi
2
2
1010 sqft
$2,400/mo
Dist: 0.53 mi
2
2
1010 sqft
$2,600/mo
Dist: 0.53 mi
2
2
1010 sqft
$2,550/mo
Dist: 0.53 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.53 mi
2
2
1000 sqft
$2,650/mo
Dist: 0.53 mi
2
2
1153 sqft
$2,650/mo
Dist: 0.53 mi
2
2
1000 sqft
$2,650/mo
Dist: 0.53 mi
2
2
1000 sqft
$2,650/mo
Dist: 0.53 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.54 mi
2
2
1149 sqft
$2,600/mo
Dist: 0.54 mi
2
2
1149 sqft
$2,350/mo
Dist: 0.54 mi
2
2
1149 sqft
$2,600/mo
Dist: 0.55 mi
2
2
1088 sqft
$2,400/mo
Dist: 0.56 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.57 mi
2
2
1000 sqft
$2,450/mo
Dist: 0.58 mi
2
2
1000 sqft
$2,580/mo
Dist: 0.58 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.58 mi
2
2
990 sqft
$2,500/mo
Dist: 0.58 mi
2
2
990 sqft