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 $183 per day and long-term for an average of $2,122 per month, based on similar listings in the area. Estimated short-term cap rate of 10.0%. Estimated long-term cap rate of 2.3%. Best 1 bedroom/1 bath apartment in Miami Beach. Cozy and completely upgraded with new floors, new bathroom, terrazo stone on walls and floors. Located in a boutique art deco building and within walking distance to the beach, espanola way, lincoln road and restaurants. Please see broker remarks for showings.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $3149 |
Bedrooms | 1 |
Bathrooms | 1 |
SQFT | 560 |
Furnished | N/A |
Year built | 1925 |
Listing Status | Off Market |
MLS | A11732957 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $258,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $258,000.
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: $0.
Yearly taxes of $3149, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $19,620.
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: $5,844.
The estimated property value based on recent sales of similar properties: $258,000.
For a property with an NOI of $5,844 per year and a market value of $258,000:
Formula: NOI / Current Market Value
$5,844 / $258,000 = 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: $25,872.
The estimated property value based on recent sales of similar properties: $258,000.
For a property with an NOI of $25,872 per year and a market value of $258,000:
Formula: NOI / Current Market Value
$25,872 / $258,000 = 10.0%
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 $258,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $5,844:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$5,844 / ($258,000 × 0.2 + $258,000 × 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 $258,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $25,872:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$25,872 / ($258,000 × 0.2 + $258,000 × 0.03) = 43.6%
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: $45,492.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$45,492
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
$2,200/mo
Dist: 0.0 mi
1
1
580 sqft
$2,200/mo
Dist: 0.02 mi
1
1
523 sqft
$2,100/mo
Dist: 0.02 mi
1
1
580 sqft
$1,950/mo
Dist: 0.02 mi
1
1
640 sqft
$1,950/mo
Dist: 0.03 mi
1
1
650 sqft
$1,950/mo
Dist: 0.03 mi
1
1
650 sqft
$1,900/mo
Dist: 0.04 mi
1
1
470 sqft
$2,300/mo
Dist: 0.05 mi
1
1
450 sqft
$2,100/mo
Dist: 0.05 mi
1
1
450 sqft
$2,300/mo
Dist: 0.05 mi
1
1
450 sqft
$1,999/mo
Dist: 0.05 mi
1
1
460 sqft
$1,900/mo
Dist: 0.05 mi
1
1
500 sqft
$2,150/mo
Dist: 0.05 mi
1
1
500 sqft
$2,000/mo
Dist: 0.05 mi
1
1
500 sqft
$2,100/mo
Dist: 0.05 mi
1
1
500 sqft
$2,200/mo
Dist: 0.05 mi
1
1
550 sqft
$1,900/mo
Dist: 0.06 mi
1
1
470 sqft
$1,900/mo
Dist: 0.06 mi
1
1
470 sqft
$1,750/mo
Dist: 0.06 mi
1
1
505 sqft
$2,000/mo
Dist: 0.06 mi
1
1
530 sqft
$2,000/mo
Dist: 0.06 mi
1
1
530 sqft
$1,875/mo
Dist: 0.06 mi
1
1
530 sqft
$1,800/mo
Dist: 0.07 mi
1
1
479 sqft
$1,850/mo
Dist: 0.07 mi
1
1
479 sqft
$1,900/mo
Dist: 0.07 mi
1
1
550 sqft
$1,850/mo
Dist: 0.07 mi
1
1
550 sqft
$2,500/mo
Dist: 0.07 mi
1
1
580 sqft
$2,500/mo
Dist: 0.07 mi
1
1
580 sqft
$2,100/mo
Dist: 0.07 mi
1
1
580 sqft
$2,100/mo
Dist: 0.07 mi
1
1
590 sqft
$2,600/mo
Dist: 0.07 mi
1
1
600 sqft
$1,975/mo
Dist: 0.07 mi
1
1
633 sqft
$1,895/mo
Dist: 0.07 mi
1
1
633 sqft
$2,200/mo
Dist: 0.07 mi
1
1
634 sqft
$1,900/mo
Dist: 0.08 mi
1
1
460 sqft
$1,980/mo
Dist: 0.08 mi
1
1
464 sqft
$1,875/mo
Dist: 0.08 mi
1
1
467 sqft
$1,900/mo
Dist: 0.08 mi
1
1
479 sqft
$2,000/mo
Dist: 0.08 mi
1
1
520 sqft
$2,200/mo
Dist: 0.08 mi
1
1
528 sqft
$2,300/mo
Dist: 0.08 mi
1
1
530 sqft
$2,300/mo
Dist: 0.08 mi
1
1
530 sqft
$2,500/mo
Dist: 0.08 mi
1
1
580 sqft
$2,600/mo
Dist: 0.08 mi
1
1
580 sqft
$2,200/mo
Dist: 0.08 mi
1
1
590 sqft
$2,400/mo
Dist: 0.08 mi
1
1
600 sqft
$1,950/mo
Dist: 0.08 mi
1
1
600 sqft
$1,800/mo
Dist: 0.08 mi
1
1
600 sqft
$1,800/mo
Dist: 0.08 mi
1
1
600 sqft
$1,900/mo
Dist: 0.08 mi
1
1
600 sqft
$2,100/mo
Dist: 0.09 mi
1
1
506 sqft
$2,250/mo
Dist: 0.09 mi
1
1
506 sqft
$2,250/mo
Dist: 0.09 mi
1
1
506 sqft
$2,250/mo
Dist: 0.09 mi
1
1
506 sqft
$2,000/mo
Dist: 0.09 mi
1
1
510 sqft
$2,500/mo
Dist: 0.09 mi
1
1
513 sqft
$2,000/mo
Dist: 0.09 mi
1
1
518 sqft
$2,000/mo
Dist: 0.09 mi
1
1
522 sqft
$2,200/mo
Dist: 0.09 mi
1
1
522 sqft
$2,300/mo
Dist: 0.09 mi
1
1
522 sqft
$2,300/mo
Dist: 0.09 mi
1
1
522 sqft
$2,300/mo
Dist: 0.09 mi
1
1
522 sqft
$2,200/mo
Dist: 0.09 mi
1
1
522 sqft
$2,000/mo
Dist: 0.09 mi
1
1
524 sqft
$2,000/mo
Dist: 0.09 mi
1
1
524 sqft
$2,000/mo
Dist: 0.09 mi
1
1
524 sqft
$2,700/mo
Dist: 0.09 mi
1
1
524 sqft
$1,995/mo
Dist: 0.09 mi
1
1
524 sqft
$2,500/mo
Dist: 0.09 mi
1
1
527 sqft
$2,250/mo
Dist: 0.09 mi
1
1
527 sqft
$2,250/mo
Dist: 0.09 mi
1
1
527 sqft
$2,100/mo
Dist: 0.09 mi
1
1
550 sqft
$2,100/mo
Dist: 0.09 mi
1
1
550 sqft
$2,700/mo
Dist: 0.09 mi
1
1
555 sqft
$2,500/mo
Dist: 0.09 mi
1
1
555 sqft
$1,950/mo
Dist: 0.09 mi
1
1
560 sqft
$1,950/mo
Dist: 0.09 mi
1
1
590 sqft
$2,550/mo
Dist: 0.09 mi
1
1
640 sqft
$2,549/mo
Dist: 0.09 mi
1
1
640 sqft
$2,300/mo
Dist: 0.09 mi
1
1
640 sqft
$2,000/mo
Dist: 0.1 mi
1
1
470 sqft
$2,000/mo
Dist: 0.1 mi
1
1
470 sqft
$2,000/mo
Dist: 0.1 mi
1
1
470 sqft
$1,925/mo
Dist: 0.1 mi
1
1
500 sqft
$1,975/mo
Dist: 0.1 mi
1
1
503 sqft
$1,950/mo
Dist: 0.1 mi
1
1
505 sqft
$1,950/mo
Dist: 0.1 mi
1
1
505 sqft
$1,900/mo
Dist: 0.1 mi
1
1
508 sqft
$2,200/mo
Dist: 0.1 mi
1
1
510 sqft
$1,950/mo
Dist: 0.1 mi
1
1
514 sqft
$2,200/mo
Dist: 0.1 mi
1
1
515 sqft
$2,195/mo
Dist: 0.1 mi
1
1
543 sqft
$2,000/mo
Dist: 0.1 mi
1
1
545 sqft
$2,000/mo
Dist: 0.1 mi
1
1
545 sqft
$1,900/mo
Dist: 0.1 mi
1
1
545 sqft
$2,550/mo
Dist: 0.1 mi
1
1
640 sqft
$2,200/mo
Dist: 0.1 mi
1
1
648 sqft
$1,900/mo
Dist: 0.11 mi
1
1
500 sqft
$1,899/mo
Dist: 0.11 mi
1
1
500 sqft
$2,850/mo
Dist: 0.11 mi
1
1
619 sqft
