Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $187 per day and long-term for an average of $1,564 per month, based on similar listings in the area. Estimated short-term cap rate of 5.9%. Estimated long-term cap rate of -1.1%. Location, Location, Location !! This home is located in the highly sought after Lubbock-Cooper ISD, Cooper Heights Neighborhood. Offers open floorplan concept with GIANT walk-in primary bathroom showers, spacious laundry rooms + more! You will fall in love with the modern colors, ceramic wood grain tile flooring & granite counters. Homes include a smart home system controlling security, temperature & lights from your phone. Home has full blinds, sod with sprinkler system in the front AND back yards. Great location is off the beaten path yet between several key South Lubbock thoroughfares that will get you to school, work and play within minutes. SPEC service area!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $5013 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,396 |
Furnished | unknown |
Year built | 2022 |
Listing Status | Off Market |
MLS | 202409427 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $262,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $262,000.
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 $5013, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $21,744.
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: $-2,976.
The estimated property value based on recent sales of similar properties: $262,000.
For a property with an NOI of $-2,976 per year and a market value of $262,000:
Formula: NOI / Current Market Value
$-2,976 / $262,000 = -1.1%
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: $15,396.
The estimated property value based on recent sales of similar properties: $262,000.
For a property with an NOI of $15,396 per year and a market value of $262,000:
Formula: NOI / Current Market Value
$15,396 / $262,000 = 5.9%
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 $262,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-2,976:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-2,976 / ($262,000 × 0.2 + $262,000 × 0.03) = -4.9%
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 $262,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $15,396:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$15,396 / ($262,000 × 0.2 + $262,000 × 0.03) = 27.5%
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: $37,140.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$37,140
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.
504 Properties Comparable listings
$1,650/mo
Dist: 0.01 mi
3
2
1500 sqft
$1,625/mo
Dist: 0.04 mi
3
2
1489 sqft
$1,900/mo
Dist: 0.06 mi
3
2
1480 sqft
$1,900/mo
Dist: 0.06 mi
3
2
1480 sqft
$1,500/mo
Dist: 0.35 mi
3
2
1390 sqft
$1,595/mo
Dist: 0.98 mi
3
2
1346 sqft
$1,550/mo
Dist: 1.28 mi
3
2
1380 sqft
$1,625/mo
Dist: 1.3 mi
3
2
1524 sqft
$1,625/mo
Dist: 1.3 mi
3
2
1500 sqft
$1,600/mo
Dist: 1.32 mi
3
2
1390 sqft
$1,550/mo
Dist: 1.35 mi
3
2
1400 sqft
$1,595/mo
Dist: 1.38 mi
3
2
1422 sqft
$1,500/mo
Dist: 1.38 mi
3
2
1420 sqft
$1,690/mo
Dist: 1.39 mi
3
2
1561 sqft
$1,690/mo
Dist: 1.4 mi
3
2
1561 sqft
$1,500/mo
Dist: 1.41 mi
3
2
1400 sqft
$1,500/mo
Dist: 1.41 mi
3
2
1400 sqft
$1,850/mo
Dist: 1.43 mi
3
2
1535 sqft
$1,550/mo
Dist: 1.44 mi
3
2
1400 sqft
$1,500/mo
Dist: 1.44 mi
3
2
1400 sqft
$1,550/mo
Dist: 1.48 mi
3
2
1400 sqft
$1,750/mo
Dist: 1.5 mi
3
2
1525 sqft
$1,500/mo
Dist: 1.56 mi
3
2
1360 sqft
$1,450/mo
Dist: 1.56 mi
3
2
1400 sqft
$1,500/mo
Dist: 1.56 mi
3
2
1400 sqft
$1,500/mo
Dist: 1.57 mi
3
2
1360 sqft
$1,500/mo
Dist: 1.57 mi
3
2
1360 sqft
$1,500/mo
Dist: 1.58 mi
3
2
1500 sqft
$1,550/mo
Dist: 1.59 mi
3
2
1397 sqft
$1,595/mo
Dist: 1.59 mi
3
2
1590 sqft
$1,500/mo
Dist: 1.62 mi
3
2
1472 sqft
$1,500/mo
Dist: 1.62 mi
3
2
1472 sqft
$1,500/mo
Dist: 1.62 mi
3
2
1472 sqft
$1,525/mo
Dist: 1.63 mi
3
2
1268 sqft
$1,550/mo
Dist: 1.63 mi
3
2
1268 sqft
$1,525/mo
Dist: 1.64 mi
3
2
1446 sqft
$1,550/mo
Dist: 1.64 mi
3
2
1414 sqft
$1,575/mo
Dist: 1.64 mi
3
2
1446 sqft
$1,500/mo
Dist: 1.65 mi
3
2
1524 sqft
$1,500/mo
Dist: 1.65 mi
3
2
1524 sqft
$1,500/mo
Dist: 1.66 mi
3
2
1545 sqft
$1,500/mo
Dist: 1.67 mi
3
2
1472 sqft
$1,425/mo
Dist: 1.67 mi
3
2
1472 sqft
$1,425/mo
Dist: 1.68 mi
3
2
1300 sqft
$1,550/mo
Dist: 1.68 mi
3
2
1510 sqft
$1,550/mo
Dist: 1.68 mi
3
2
1510 sqft
$1,450/mo
Dist: 1.69 mi
3
2
1400 sqft
$1,450/mo
Dist: 1.69 mi
3
2
1400 sqft
$1,450/mo
Dist: 1.69 mi
3
2
1472 sqft
$1,400/mo
Dist: 1.69 mi
3
2
1223 sqft
$1,500/mo
Dist: 1.69 mi
3
2
1397 sqft
$1,450/mo
Dist: 1.69 mi
3
2
1472 sqft
$1,500/mo
Dist: 1.7 mi
3
2
1500 sqft
$1,500/mo
Dist: 1.7 mi
3
2
1414 sqft
$1,595/mo
Dist: 1.7 mi
3
2
1449 sqft
$1,450/mo
Dist: 1.7 mi
3
2
1475 sqft
$1,450/mo
Dist: 1.7 mi
3
2
1475 sqft
$1,550/mo
Dist: 1.7 mi
3
2
1578 sqft
$1,400/mo
Dist: 1.7 mi
3
2
1414 sqft
$1,550/mo
Dist: 1.7 mi
3
2
1578 sqft
$1,450/mo
Dist: 1.7 mi
3
2
1475 sqft
$1,450/mo
Dist: 1.7 mi
3
2
1475 sqft
$1,450/mo
Dist: 1.7 mi
3
2
1475 sqft
$1,400/mo
Dist: 1.71 mi
3
2
1446 sqft
$1,595/mo
Dist: 1.71 mi
3
2
1520 sqft
$1,500/mo
Dist: 1.72 mi
3
2
1400 sqft
$1,395/mo
Dist: 1.72 mi
3
2
1400 sqft
$1,550/mo
Dist: 1.72 mi
3
2
1516 sqft
$1,550/mo
Dist: 1.72 mi
3
2
1516 sqft
$1,450/mo
Dist: 1.72 mi
3
2
1400 sqft
$1,475/mo
Dist: 1.72 mi
3
2
1396 sqft
$1,400/mo
Dist: 1.72 mi
3
2
1350 sqft
$1,495/mo
Dist: 1.73 mi
3
2
1536 sqft
$1,495/mo
Dist: 1.73 mi
3
2
1520 sqft
$1,550/mo
Dist: 1.73 mi
3
2
1405 sqft
$1,495/mo
Dist: 1.73 mi
3
2
1520 sqft
$1,550/mo
Dist: 1.73 mi
3
2
1520 sqft
$1,400/mo
Dist: 1.74 mi
3
2
1353 sqft
$1,595/mo
Dist: 1.74 mi
3
2
1520 sqft
$1,400/mo
Dist: 1.74 mi
3
2
1353 sqft
$1,400/mo
Dist: 1.74 mi
3
2
1353 sqft
$1,400/mo
Dist: 1.74 mi
3
2
1353 sqft
$1,400/mo
Dist: 1.74 mi
3
2
1353 sqft
$1,500/mo
Dist: 1.74 mi
3
2
1482 sqft
$1,500/mo
Dist: 1.76 mi
3
2
1470 sqft
$2,750/mo
Dist: 1.82 mi
3
2
1600 sqft
$1,600/mo
Dist: 1.91 mi
3
2
1412 sqft
$1,600/mo
Dist: 1.94 mi
3
2
1472 sqft
$1,500/mo
Dist: 1.94 mi
3
2
1280 sqft
$2,000/mo
Dist: 1.94 mi
3
2
1350 sqft
$1,895/mo
Dist: 1.94 mi
3
2
1450 sqft
$1,895/mo
Dist: 1.94 mi
3
2
1450 sqft
$1,895/mo
Dist: 1.94 mi
3
2
1450 sqft
$1,895/mo
Dist: 1.94 mi
3
2
1450 sqft
$1,750/mo
Dist: 2.02 mi
3
2
1492 sqft
$1,695/mo
Dist: 2.02 mi
3
2
1451 sqft
$1,695/mo
Dist: 2.02 mi
3
2
1451 sqft
$1,600/mo
Dist: 2.06 mi
3
2
1253 sqft
$1,525/mo
Dist: 2.08 mi
3
2
1402 sqft
$1,500/mo
Dist: 2.14 mi
3
2
1508 sqft