Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $122 per day and long-term for an average of $827 per month, based on similar listings in the area. Estimated short-term cap rate of 29.5%. Estimated long-term cap rate of 6.5%. Part of a possible 10 package deal all in Muncie. This property features 2 beds/1 bath. It's currently rented for $715 a month, on a year lease. Lease ends 12-31-24. Tenants pay all utilities. It also has a completely fenced yard. Possible Muncie package deal with: BSU 1016 W Marsh St # 21956790 921 W Neely Ave # 21956792 823-825 W North St # 21956801 1701 W Adams St # 21956805 1714 W Adams St # 21956811 600 S Brittain Ave # 21956824 708 S Brittain Ave # 21956825 327 S Talley Ave # 21956821 Southside 2304 S Pershing Dr # 21956830 2413 S Ebright St # 21956835
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $1559 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 720 |
Furnished | unknown |
Year built | 1947 |
Listing Status | Off Market |
MLS | 21956835 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $64,900 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $64,900.
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 $1559, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $5,700.
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: $4,224.
The estimated property value based on recent sales of similar properties: $64,900.
For a property with an NOI of $4,224 per year and a market value of $64,900:
Formula: NOI / Current Market Value
$4,224 / $64,900 = 6.5%
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: $19,128.
The estimated property value based on recent sales of similar properties: $64,900.
For a property with an NOI of $19,128 per year and a market value of $64,900:
Formula: NOI / Current Market Value
$19,128 / $64,900 = 29.5%
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 $64,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $4,224:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$4,224 / ($64,900 × 0.2 + $64,900 × 0.03) = 28.3%
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 $64,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $19,128:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$19,128 / ($64,900 × 0.2 + $64,900 × 0.03) = 133.3%
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: $24,828.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$24,828
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.
127 Properties Comparable listings
$800/mo
Dist: 0.01 mi
2
1
720 sqft
$800/mo
Dist: 0.01 mi
2
1
720 sqft
$900/mo
Dist: 0.08 mi
2
1
819 sqft
$900/mo
Dist: 0.08 mi
2
1
819 sqft
$850/mo
Dist: 0.12 mi
2
1
720 sqft
$850/mo
Dist: 0.12 mi
2
1
720 sqft
$895/mo
Dist: 0.12 mi
2
1
764 sqft
$750/mo
Dist: 0.12 mi
2
1
764 sqft
$750/mo
Dist: 0.13 mi
2
1
672 sqft
$775/mo
Dist: 0.21 mi
2
1
720 sqft
$775/mo
Dist: 0.21 mi
2
1
720 sqft
$795/mo
Dist: 0.35 mi
2
1
676 sqft
$795/mo
Dist: 0.46 mi
2
1
672 sqft
$775/mo
Dist: 0.49 mi
2
1
672 sqft
$775/mo
Dist: 0.49 mi
2
1
672 sqft
$825/mo
Dist: 0.49 mi
2
1
768 sqft
$825/mo
Dist: 0.49 mi
2
1
768 sqft
$675/mo
Dist: 0.5 mi
2
1
756 sqft
$695/mo
Dist: 0.5 mi
2
1
756 sqft
$825/mo
Dist: 0.5 mi
2
1
826 sqft
$899/mo
Dist: 0.5 mi
2
1
826 sqft
$849/mo
Dist: 0.51 mi
2
1
680 sqft
$900/mo
Dist: 0.59 mi
2
1
780 sqft
$800/mo
Dist: 0.6 mi
2
1
672 sqft
$800/mo
Dist: 0.63 mi
2
1
808 sqft
$895/mo
Dist: 0.66 mi
2
1
768 sqft
$895/mo
Dist: 0.66 mi
2
1
768 sqft
$925/mo
Dist: 0.67 mi
2
1
704 sqft
$900/mo
Dist: 0.73 mi
2
1
780 sqft
$900/mo
Dist: 0.76 mi
2
1
700 sqft
$995/mo
Dist: 0.76 mi
2
1
768 sqft
$995/mo
Dist: 0.76 mi
2
1
768 sqft
$800/mo
Dist: 0.8 mi
2
1
768 sqft
$925/mo
Dist: 0.82 mi
2
1
783 sqft
$925/mo
Dist: 0.82 mi
2
1
783 sqft
$750/mo
Dist: 0.84 mi
2
1
800 sqft
$695/mo
Dist: 0.84 mi
2
1
800 sqft
$750/mo
Dist: 0.96 mi
2
1
672 sqft
$750/mo
Dist: 0.96 mi
2
1
672 sqft
$750/mo
Dist: 0.96 mi
2
1
672 sqft
$695/mo
Dist: 0.97 mi
2
1
800 sqft
$710/mo
Dist: 1.03 mi
2
1
700 sqft
$975/mo
Dist: 1.05 mi
2
1
704 sqft
$800/mo
Dist: 1.07 mi
2
1
768 sqft
$800/mo
Dist: 1.07 mi
2
1
768 sqft
$850/mo
Dist: 1.08 mi
2
1
800 sqft
$850/mo
Dist: 1.08 mi
2
1
800 sqft
$800/mo
Dist: 1.08 mi
2
1
800 sqft
$875/mo
Dist: 1.08 mi
2
1
800 sqft
$750/mo
Dist: 1.09 mi
2
1
649 sqft
$800/mo
Dist: 1.12 mi
2
1
720 sqft
$800/mo
Dist: 1.12 mi
2
1
720 sqft
$795/mo
Dist: 1.18 mi
2
1
700 sqft
$895/mo
Dist: 1.21 mi
2
1
720 sqft
$895/mo
Dist: 1.21 mi
2
1
720 sqft
$825/mo
Dist: 1.24 mi
2
1
788 sqft
$825/mo
Dist: 1.24 mi
2
1
788 sqft
$750/mo
Dist: 1.27 mi
2
1
712 sqft
$730/mo
Dist: 1.27 mi
2
1
760 sqft
$800/mo
Dist: 1.27 mi
2
1
760 sqft
$700/mo
Dist: 1.32 mi
2
1
620 sqft
$1,050/mo
Dist: 1.32 mi
2
1
768 sqft
$1,050/mo
Dist: 1.32 mi
2
1
768 sqft
$895/mo
Dist: 1.33 mi
2
1
720 sqft
$895/mo
Dist: 1.33 mi
2
1
720 sqft
$725/mo
Dist: 1.4 mi
2
1
800 sqft
$750/mo
Dist: 1.42 mi
2
1
796 sqft
$900/mo
Dist: 1.43 mi
2
1
720 sqft
$900/mo
Dist: 1.43 mi
2
1
720 sqft
$995/mo
Dist: 1.46 mi
2
1
696 sqft
$800/mo
Dist: 1.46 mi
2
1
768 sqft
$700/mo
Dist: 1.5 mi
2
1
720 sqft
$875/mo
Dist: 1.59 mi
2
1
820 sqft
$825/mo
Dist: 1.77 mi
2
1
781 sqft
$775/mo
Dist: 1.77 mi
2
1
781 sqft
$800/mo
Dist: 2.6 mi
2
1
720 sqft
$800/mo
Dist: 2.6 mi
2
1
720 sqft
$800/mo
Dist: 2.82 mi
2
1
700 sqft
$825/mo
Dist: 3.05 mi
2
1
728 sqft
$825/mo
Dist: 3.05 mi
2
1
728 sqft
$600/mo
Dist: 4.62 mi
2
1
800 sqft
$800/mo
Dist: 4.7 mi
2
1
700 sqft
$999/mo
Dist: 4.79 mi
2
1
825 sqft
$795/mo
Dist: 20.94 mi
2
1
800 sqft