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 $583 per day and long-term for an average of $2,430 per month, based on similar listings in the area. Estimated short-term cap rate of 19.0%. Estimated long-term cap rate of -1.5%. A fully renovated home with added bonus of a loft, outdoor patio and fenced-in area for an easy-living experience. Venture out to the surrounding community to take in the open, landscaped surroundings of Mililani and enjoy access to seven community centers with varied amenities including pools, water features, playgrounds, picnic areas, etc.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $157 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 840 |
Furnished | unknown |
Year built | 1976 |
Listing Status | Off Market |
MLS | 202313918 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $599,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $599,000.
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 $157, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $38,412.
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: $-9,252.
The estimated property value based on recent sales of similar properties: $599,000.
For a property with an NOI of $-9,252 per year and a market value of $599,000:
Formula: NOI / Current Market Value
$-9,252 / $599,000 = -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: $113,868.
The estimated property value based on recent sales of similar properties: $599,000.
For a property with an NOI of $113,868 per year and a market value of $599,000:
Formula: NOI / Current Market Value
$113,868 / $599,000 = 19.0%
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 $599,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-9,252:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-9,252 / ($599,000 × 0.2 + $599,000 × 0.03) = -6.7%
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 $599,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $113,868:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$113,868 / ($599,000 × 0.2 + $599,000 × 0.03) = 86.1%
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: $152,280.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$152,280
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.
250 Properties Comparable listings
$2,800/mo
Dist: 0.26 mi
2
1
732 sqft
$2,800/mo
Dist: 0.28 mi
2
1
732 sqft
$1,900/mo
Dist: 0.34 mi
2
1
762 sqft
$1,900/mo
Dist: 0.34 mi
2
1
762 sqft
$2,500/mo
Dist: 0.37 mi
2
1
762 sqft
$1,950/mo
Dist: 0.39 mi
2
1
762 sqft
$2,500/mo
Dist: 0.4 mi
2
1
762 sqft
$2,200/mo
Dist: 0.41 mi
2
1
762 sqft
$2,095/mo
Dist: 0.42 mi
2
1
723 sqft
$2,400/mo
Dist: 0.42 mi
2
1
723 sqft
$2,685/mo
Dist: 0.42 mi
2
1
762 sqft
$2,100/mo
Dist: 0.45 mi
2
1
762 sqft
$2,000/mo
Dist: 0.5 mi
2
1
786 sqft
$2,350/mo
Dist: 0.5 mi
2
1
786 sqft
$2,200/mo
Dist: 0.5 mi
2
1
786 sqft
$2,200/mo
Dist: 0.5 mi
2
1
786 sqft
$2,100/mo
Dist: 0.5 mi
2
1
786 sqft
$1,950/mo
Dist: 0.5 mi
2
1
786 sqft
$1,950/mo
Dist: 0.52 mi
2
1
786 sqft
$1,950/mo
Dist: 0.58 mi
2
1
786 sqft
$1,900/mo
Dist: 0.58 mi
2
1
786 sqft
$2,685/mo
Dist: 0.6 mi
2
1
762 sqft
$2,685/mo
Dist: 0.6 mi
2
1
762 sqft
$2,000/mo
Dist: 0.62 mi
2
1
764 sqft
$2,100/mo
Dist: 0.62 mi
2
1
764 sqft
$2,200/mo
Dist: 0.62 mi
2
1
764 sqft
$2,100/mo
Dist: 0.62 mi
2
1
765 sqft
$2,100/mo
Dist: 0.62 mi
2
1
764 sqft
$2,100/mo
Dist: 0.62 mi
2
1
764 sqft
$2,100/mo
Dist: 0.62 mi
2
1
764 sqft
$1,900/mo
Dist: 0.84 mi
2
1
764 sqft
$1,850/mo
Dist: 0.84 mi
2
1
770 sqft
$2,300/mo
Dist: 0.84 mi
2
1
932 sqft
$1,850/mo
Dist: 0.87 mi
2
1
770 sqft
$2,250/mo
Dist: 0.9 mi
2
1
793 sqft
$2,295/mo
Dist: 0.9 mi
2
1
793 sqft
$2,450/mo
Dist: 0.9 mi
2
1
723 sqft
$2,200/mo
Dist: 0.9 mi
2
1
762 sqft
$1,950/mo
Dist: 0.9 mi
2
1
786 sqft
$2,100/mo
Dist: 0.9 mi
2
1
762 sqft
$2,200/mo
Dist: 0.96 mi
2
1
765 sqft
$2,400/mo
Dist: 0.96 mi
2
1
764 sqft
$2,150/mo
Dist: 0.96 mi
2
1
764 sqft
$2,400/mo
Dist: 0.96 mi
2
1
764 sqft
$2,100/mo
Dist: 0.96 mi
2
1
765 sqft
$2,100/mo
Dist: 0.96 mi
2
1
764 sqft
$2,300/mo
Dist: 1.1 mi
2
1
895 sqft
$2,150/mo
Dist: 1.12 mi
2
1
738 sqft
$2,200/mo
Dist: 1.12 mi
2
1
762 sqft
$2,200/mo
Dist: 1.12 mi
2
1
778 sqft
$2,195/mo
Dist: 1.12 mi
2
1
786 sqft
$1,795/mo
Dist: 1.12 mi
2
1
799 sqft
$2,250/mo
Dist: 1.12 mi
2
1
906 sqft
$1,800/mo
Dist: 1.12 mi
2
1
799 sqft
$2,000/mo
Dist: 1.12 mi
2
1
786 sqft
$2,500/mo
Dist: 1.12 mi
2
1
762 sqft
$2,195/mo
Dist: 1.12 mi
2
1
799 sqft
$1,950/mo
Dist: 1.12 mi
2
1
786 sqft
$2,150/mo
Dist: 1.12 mi
2
1
738 sqft
$2,300/mo
Dist: 1.12 mi
2
1
880 sqft
$1,800/mo
Dist: 1.12 mi
2
1
799 sqft
$2,200/mo
Dist: 1.12 mi
2
1
864 sqft
$2,250/mo
Dist: 1.12 mi
2
1
782 sqft
$2,100/mo
Dist: 1.12 mi
2
1
790 sqft
$1,985/mo
Dist: 1.12 mi
2
1
855 sqft
$1,800/mo
Dist: 1.12 mi
2
1
799 sqft
$1,950/mo
Dist: 1.12 mi
2
1
786 sqft
$1,850/mo
Dist: 1.12 mi
2
1
799 sqft
$1,900/mo
Dist: 1.12 mi
2
1
836 sqft
$2,100/mo
Dist: 1.12 mi
2
1
786 sqft
$2,895/mo
Dist: 1.4 mi
2
1
809 sqft
$1,850/mo
Dist: 1.45 mi
2
1
750 sqft
$2,100/mo
Dist: 1.45 mi
2
1
818 sqft
$2,100/mo
Dist: 1.45 mi
2
1
764 sqft
$2,618/mo
Dist: 1.52 mi
2
1
723 sqft
$2,250/mo
Dist: 1.52 mi
2
1
723 sqft
$26,178/mo
Dist: 1.52 mi
2
1
723 sqft
$2,400/mo
Dist: 1.52 mi
2
1
723 sqft
$2,565/mo
Dist: 1.52 mi
2
1
723 sqft
$2,565/mo
Dist: 1.52 mi
2
1
723 sqft
$2,475/mo
Dist: 1.53 mi
2
1
723 sqft
$2,400/mo
Dist: 1.53 mi
2
1
723 sqft
$2,200/mo
Dist: 1.53 mi
2
1
723 sqft
$2,450/mo
Dist: 1.53 mi
2
1
723 sqft
$2,400/mo
Dist: 1.53 mi
2
1
723 sqft
$2,400/mo
Dist: 1.53 mi
2
1
723 sqft
$2,400/mo
Dist: 1.57 mi
2
1
723 sqft
$2,400/mo
Dist: 1.57 mi
2
1
723 sqft
$2,350/mo
Dist: 1.64 mi
2
1
758 sqft
$2,395/mo
Dist: 1.72 mi
2
1
728 sqft
$2,100/mo
Dist: 1.73 mi
2
1
818 sqft
$1,800/mo
Dist: 1.76 mi
2
1
764 sqft
$2,100/mo
Dist: 1.78 mi
2
1
765 sqft
$2,200/mo
Dist: 1.8 mi
2
1
750 sqft
$1,995/mo
Dist: 1.8 mi
2
1
799 sqft
$2,500/mo
Dist: 1.84 mi
2
1
799 sqft
$1,950/mo
Dist: 1.84 mi
2
1
799 sqft
$1,950/mo
Dist: 1.84 mi
2
1
799 sqft
$1,950/mo
Dist: 1.9 mi
2
1
799 sqft
$2,100/mo
Dist: 1.98 mi
2
1
799 sqft
