Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $185 per day and long-term for an average of $2,526 per month, based on similar listings in the area. Estimated short-term cap rate of 4.5%. Estimated long-term cap rate of 1.4%. Inviting 2 bedroom, 2 bathroom condo featuring a spacious interior and open balcony with a beautiful view. The unit is very well maintained by the original owners. Nestled in a highly desirable location, Assigned Parking space and 1 Guest Parking space. Easy access to Expressways, close to FIU, Walmart, Dolphin, and International Mall.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $370 |
Rental Policy | daily |
Yearly Taxes | $1727 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 958 |
Furnished | unknown |
Year built | 1985 |
Listing Status | Off Market |
MLS | A11543245 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $309,999 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $309,999.
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: $370.
Yearly taxes of $1727, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $25,956.
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: $4,356.
The estimated property value based on recent sales of similar properties: $309,999.
For a property with an NOI of $4,356 per year and a market value of $309,999:
Formula: NOI / Current Market Value
$4,356 / $309,999 = 1.4%
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: $13,908.
The estimated property value based on recent sales of similar properties: $309,999.
For a property with an NOI of $13,908 per year and a market value of $309,999:
Formula: NOI / Current Market Value
$13,908 / $309,999 = 4.5%
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 $309,999 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $4,356:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$4,356 / ($309,999 × 0.2 + $309,999 × 0.03) = 6.1%
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 $309,999 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $13,908:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$13,908 / ($309,999 × 0.2 + $309,999 × 0.03) = 21.2%
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.
462 Properties Comparable listings
$2,350/mo
Dist: 0.03 mi
2
2
1014 sqft
$2,500/mo
Dist: 0.04 mi
2
2
1014 sqft
$2,200/mo
Dist: 0.05 mi
2
2
1014 sqft
$2,200/mo
Dist: 0.05 mi
2
2
1014 sqft
$2,500/mo
Dist: 0.06 mi
2
2
1014 sqft
$2,400/mo
Dist: 0.06 mi
2
2
1014 sqft
$2,250/mo
Dist: 0.07 mi
2
2
958 sqft
$2,450/mo
Dist: 0.07 mi
2
2
1000 sqft
$3,100/mo
Dist: 0.07 mi
2
2
1000 sqft
$2,700/mo
Dist: 0.07 mi
2
2
1005 sqft
$2,800/mo
Dist: 0.07 mi
2
2
1005 sqft
$2,600/mo
Dist: 0.09 mi
2
2
981 sqft
$2,600/mo
Dist: 0.1 mi
2
2
981 sqft
$2,500/mo
Dist: 0.1 mi
2
2
981 sqft
$2,500/mo
Dist: 0.1 mi
2
2
981 sqft
$2,450/mo
Dist: 0.1 mi
2
2
1000 sqft
$2,350/mo
Dist: 0.1 mi
2
2
1000 sqft
$2,700/mo
Dist: 0.1 mi
2
2
1000 sqft
$2,700/mo
Dist: 0.1 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.1 mi
2
2
1005 sqft
$2,500/mo
Dist: 0.11 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.11 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.11 mi
2
2
1000 sqft
$2,480/mo
Dist: 0.11 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.12 mi
2
2
1005 sqft
$2,500/mo
Dist: 0.12 mi
2
2
1005 sqft
$2,750/mo
Dist: 0.13 mi
2
2
981 sqft
$2,600/mo
Dist: 0.13 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.13 mi
2
2
1000 sqft
$2,550/mo
Dist: 0.13 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.16 mi
2
2
1064 sqft
$2,600/mo
Dist: 0.16 mi
2
2
1064 sqft
$2,600/mo
Dist: 0.16 mi
2
2
1064 sqft
$2,550/mo
Dist: 0.16 mi
2
2
1064 sqft
$2,400/mo
Dist: 0.16 mi
2
2
1064 sqft
$2,400/mo
Dist: 0.17 mi
2
2
958 sqft
$2,400/mo
Dist: 0.17 mi
2
2
958 sqft
$2,200/mo
Dist: 0.17 mi
2
2
958 sqft
$2,200/mo
Dist: 0.17 mi
2
2
958 sqft
$2,400/mo
Dist: 0.17 mi
2
2
958 sqft
$2,500/mo
Dist: 0.19 mi
2
2
958 sqft
$2,500/mo
Dist: 0.19 mi
2
2
958 sqft
$2,500/mo
Dist: 0.19 mi
2
2
958 sqft
$2,490/mo
Dist: 0.23 mi
2
2
958 sqft
$2,700/mo
Dist: 0.24 mi
2
2
958 sqft
$2,500/mo
Dist: 0.24 mi
2
2
958 sqft
$2,600/mo
Dist: 0.24 mi
2
2
958 sqft
$2,500/mo
Dist: 0.24 mi
2
2
958 sqft
$2,350/mo
Dist: 0.24 mi
2
2
958 sqft
$2,500/mo
Dist: 0.24 mi
2
2
958 sqft
$2,650/mo
Dist: 0.24 mi
2
2
981 sqft
$2,500/mo
Dist: 0.26 mi
2
2
1000 sqft
$3,095/mo
Dist: 0.45 mi
2
2
1060 sqft
$3,095/mo
Dist: 0.45 mi
2
2
1060 sqft
$2,275/mo
Dist: 0.45 mi
2
2
1067 sqft
$2,600/mo
Dist: 0.45 mi
2
2
1067 sqft
$2,700/mo
Dist: 0.45 mi
2
2
1067 sqft
$2,500/mo
Dist: 0.46 mi
2
2
1067 sqft
$2,400/mo
Dist: 0.46 mi
2
2
1067 sqft
$2,150/mo
Dist: 0.47 mi
2
2
933 sqft
$2,400/mo
Dist: 0.47 mi
2
2
1067 sqft
$2,500/mo
Dist: 0.48 mi
2
2
1067 sqft
$2,500/mo
Dist: 0.48 mi
2
2
1067 sqft
$2,500/mo
Dist: 0.49 mi
2
2
954 sqft
$3,000/mo
Dist: 0.52 mi
2
2
1060 sqft
$2,500/mo
Dist: 0.55 mi
2
2
1014 sqft
$3,100/mo
Dist: 0.55 mi
2
2
1066 sqft
$3,100/mo
Dist: 0.55 mi
2
2
1066 sqft
$2,735/mo
Dist: 0.57 mi
2
2
1094 sqft
$2,674/mo
Dist: 0.57 mi
2
2
1094 sqft
$2,400/mo
Dist: 0.59 mi
2
2
1064 sqft
$2,600/mo
Dist: 0.6 mi
2
2
1000 sqft
$2,300/mo
Dist: 0.63 mi
2
2
914 sqft
$2,300/mo
Dist: 0.63 mi
2
2
914 sqft
$2,400/mo
Dist: 0.63 mi
2
2
1064 sqft
$2,700/mo
Dist: 0.63 mi
2
2
1064 sqft
$2,500/mo
Dist: 0.64 mi
2
2
1050 sqft
$2,300/mo
Dist: 0.65 mi
2
2
914 sqft
$2,300/mo
Dist: 0.65 mi
2
2
914 sqft
$2,400/mo
Dist: 0.71 mi
2
2
974 sqft
$2,400/mo
Dist: 0.71 mi
2
2
974 sqft
$2,700/mo
Dist: 0.71 mi
2
2
1012 sqft
$2,400/mo
Dist: 0.74 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.74 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.74 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.74 mi
2
2
1000 sqft
$2,600/mo
Dist: 0.74 mi
2
2
1000 sqft
$2,750/mo
Dist: 0.74 mi
2
2
1014 sqft
$2,600/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,500/mo
Dist: 0.75 mi
2
2
1000 sqft
$2,400/mo
Dist: 0.76 mi
2
2
990 sqft
$2,550/mo
Dist: 0.76 mi
2
2
990 sqft
$2,550/mo
Dist: 0.76 mi
2
2
993 sqft
$2,450/mo
Dist: 0.76 mi
2
2
993 sqft
$2,600/mo
Dist: 0.76 mi
2
2
1000 sqft