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 $416 per day and long-term for an average of $2,427 per month, based on similar listings in the area. Estimated short-term cap rate of 20.9%. Estimated long-term cap rate of 0.2%. Nahoa Apartments is centrally located in Mililani on the island of Oahu. This is a 2 bedroom/1 bath/1 parking condo on the 2nd floor of a three story walk-up. Enter a spacious living area with ample space for entertaining and relaxing. The kitchen features a bar counter adjacent to the dining space with room for a dining room table or office. Parking and community laundry are nearby and the complex is pet friendly. Feel the cooling mauka breezes offering great cross ventilation. Easy to see. Schedule your appointment today!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $123 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 764 |
Furnished | unknown |
Year built | 1975 |
Listing Status | Off Market |
MLS | 202414648 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $440,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $440,000.
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 $123, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $28,224.
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: $900.
The estimated property value based on recent sales of similar properties: $440,000.
For a property with an NOI of $900 per year and a market value of $440,000:
Formula: NOI / Current Market Value
$900 / $440,000 = 0.2%
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: $91,860.
The estimated property value based on recent sales of similar properties: $440,000.
For a property with an NOI of $91,860 per year and a market value of $440,000:
Formula: NOI / Current Market Value
$91,860 / $440,000 = 20.9%
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 $440,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $900:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$900 / ($440,000 × 0.2 + $440,000 × 0.03) = 0.9%
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 $440,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $91,860:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$91,860 / ($440,000 × 0.2 + $440,000 × 0.03) = 94.4%
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: $120,084.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$120,084
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.
241 Properties Comparable listings
$2,100/mo
Dist: 0.0 mi
2
1
818 sqft
$1,800/mo
Dist: 0.16 mi
2
1
764 sqft
$1,850/mo
Dist: 0.3 mi
2
1
750 sqft
$2,100/mo
Dist: 0.3 mi
2
1
818 sqft
$2,100/mo
Dist: 0.3 mi
2
1
764 sqft
$2,395/mo
Dist: 0.31 mi
2
1
728 sqft
$2,600/mo
Dist: 0.33 mi
2
1
800 sqft
$2,100/mo
Dist: 0.43 mi
2
1
765 sqft
$2,400/mo
Dist: 0.46 mi
2
1
723 sqft
$2,400/mo
Dist: 0.46 mi
2
1
723 sqft
$2,475/mo
Dist: 0.49 mi
2
1
723 sqft
$2,400/mo
Dist: 0.49 mi
2
1
723 sqft
$2,618/mo
Dist: 0.49 mi
2
1
723 sqft
$2,250/mo
Dist: 0.49 mi
2
1
723 sqft
$2,200/mo
Dist: 0.49 mi
2
1
723 sqft
$26,178/mo
Dist: 0.49 mi
2
1
723 sqft
$2,400/mo
Dist: 0.49 mi
2
1
723 sqft
$2,450/mo
Dist: 0.49 mi
2
1
723 sqft
$2,565/mo
Dist: 0.49 mi
2
1
723 sqft
$2,565/mo
Dist: 0.49 mi
2
1
723 sqft
$2,400/mo
Dist: 0.49 mi
2
1
723 sqft
$2,400/mo
Dist: 0.49 mi
2
1
723 sqft
$2,700/mo
Dist: 0.53 mi
2
1
760 sqft
$2,600/mo
Dist: 0.53 mi
2
1
760 sqft
$2,500/mo
Dist: 0.58 mi
2
1
799 sqft
$1,950/mo
Dist: 0.58 mi
2
1
799 sqft
$1,950/mo
Dist: 0.58 mi
2
1
799 sqft
$1,500/mo
Dist: 0.62 mi
2
1
700 sqft
$1,500/mo
Dist: 0.62 mi
2
1
700 sqft
$2,100/mo
Dist: 0.64 mi
2
1
799 sqft
$2,000/mo
Dist: 0.64 mi
2
1
799 sqft
$2,500/mo
Dist: 0.67 mi
2
1
799 sqft
$1,700/mo
Dist: 0.67 mi
2
1
682 sqft
$2,700/mo
Dist: 0.67 mi
2
1
799 sqft
$2,150/mo
Dist: 0.68 mi
2
1
738 sqft
$2,200/mo
Dist: 0.68 mi
2
1
762 sqft
$2,200/mo
Dist: 0.68 mi
2
1
778 sqft
$2,195/mo
Dist: 0.68 mi
2
1
786 sqft
$1,795/mo
Dist: 0.68 mi
2
1
799 sqft
$1,800/mo
Dist: 0.68 mi
2
1
799 sqft
$2,000/mo
Dist: 0.68 mi
2
1
786 sqft
$2,500/mo
Dist: 0.68 mi
2
1
762 sqft
$2,195/mo
Dist: 0.68 mi
2
1
799 sqft
$2,100/mo
Dist: 0.68 mi
2
1
799 sqft
$1,950/mo
Dist: 0.68 mi
2
1
786 sqft
$2,150/mo
Dist: 0.68 mi
2
1
738 sqft
$1,950/mo
Dist: 0.68 mi
2
1
799 sqft
$1,950/mo
Dist: 0.68 mi
2
1
691 sqft
$1,800/mo
Dist: 0.68 mi
2
1
799 sqft
$2,200/mo
Dist: 0.68 mi
2
1
864 sqft
$2,250/mo
Dist: 0.68 mi
2
1
782 sqft
$2,100/mo
Dist: 0.68 mi
2
1
790 sqft
$1,985/mo
Dist: 0.68 mi
2
1
855 sqft
$2,100/mo
Dist: 0.68 mi
2
1
709 sqft
$1,800/mo
Dist: 0.68 mi
2
1
799 sqft
$1,950/mo
Dist: 0.68 mi
2
1
786 sqft
$1,850/mo
Dist: 0.68 mi
2
1
799 sqft
$1,900/mo
Dist: 0.68 mi
2
1
836 sqft
$2,100/mo
Dist: 0.68 mi
2
1
786 sqft
$2,100/mo
Dist: 0.7 mi
2
1
799 sqft
$2,200/mo
Dist: 0.7 mi
2
1
799 sqft
$2,100/mo
Dist: 0.7 mi
2
1
799 sqft
$2,250/mo
Dist: 0.71 mi
2
1
793 sqft
$2,180/mo
Dist: 0.71 mi
2
1
799 sqft
$2,000/mo
Dist: 0.71 mi
2
1
799 sqft
$2,000/mo
Dist: 0.71 mi
2
1
799 sqft
$2,400/mo
Dist: 0.72 mi
2
1
844 sqft
$2,400/mo
Dist: 0.74 mi
2
1
844 sqft
$2,100/mo
Dist: 0.75 mi
2
1
799 sqft
$2,100/mo
Dist: 0.77 mi
2
1
799 sqft
$2,100/mo
Dist: 0.77 mi
2
1
799 sqft
$2,490/mo
Dist: 0.77 mi
2
1
799 sqft
$2,100/mo
Dist: 0.77 mi
2
1
799 sqft
$1,750/mo
Dist: 0.77 mi
2
1
799 sqft
$2,300/mo
Dist: 0.77 mi
2
1
799 sqft
$2,250/mo
Dist: 0.77 mi
2
1
793 sqft
$2,300/mo
Dist: 0.77 mi
2
1
799 sqft
$2,500/mo
Dist: 0.77 mi
2
1
793 sqft
$2,400/mo
Dist: 0.77 mi
2
1
793 sqft
$2,400/mo
Dist: 0.77 mi
2
1
793 sqft
$1,850/mo
Dist: 0.8 mi
2
1
799 sqft
$1,850/mo
Dist: 0.8 mi
2
1
799 sqft
$2,300/mo
Dist: 0.81 mi
2
1
793 sqft
$2,300/mo
Dist: 0.81 mi
2
1
793 sqft
$2,650/mo
Dist: 0.82 mi
2
1
729 sqft
$2,650/mo
Dist: 0.82 mi
2
1
729 sqft
$2,500/mo
Dist: 0.82 mi
2
1
855 sqft
$2,100/mo
Dist: 0.82 mi
2
1
729 sqft
$2,100/mo
Dist: 0.82 mi
2
1
729 sqft
$2,390/mo
Dist: 0.85 mi
2
1
793 sqft
$2,100/mo
Dist: 0.85 mi
2
1
793 sqft
$2,390/mo
Dist: 0.85 mi
2
1
793 sqft
$2,250/mo
Dist: 0.85 mi
2
1
793 sqft
$2,295/mo
Dist: 0.85 mi
2
1
793 sqft
$2,450/mo
Dist: 0.85 mi
2
1
723 sqft
$2,200/mo
Dist: 0.85 mi
2
1
762 sqft
$1,950/mo
Dist: 0.85 mi
2
1
786 sqft
$2,100/mo
Dist: 0.85 mi
2
1
762 sqft
$2,100/mo
Dist: 0.86 mi
2
1
720 sqft
$2,100/mo
Dist: 0.87 mi
2
1
720 sqft
