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 $1,546 per month, based on similar listings in the area. Estimated short-term cap rate of 10.6%. Estimated long-term cap rate of 1.5%. Beautiful home! Inside you will find a large living area with open floor plan and recessed lights. Upstairs are 3 nice sized bedrooms and updated full bath. Laundry room conveniently located off the kitchen. Fenced in backyard and room for storage in the basement. House is being sold as Package. 4 properties total $900,000. Cannot separate
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $1643 |
Bedrooms | 3 |
Bathrooms | 1 |
SQFT | 1,176 |
Furnished | N/A |
Year built | 1925 |
Listing Status | Off Market |
MLS | PAPH2451502 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $215,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $215,000.
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 $1643, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $15,372.
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: $3,180.
The estimated property value based on recent sales of similar properties: $215,000.
For a property with an NOI of $3,180 per year and a market value of $215,000:
Formula: NOI / Current Market Value
$3,180 / $215,000 = 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: $22,740.
The estimated property value based on recent sales of similar properties: $215,000.
For a property with an NOI of $22,740 per year and a market value of $215,000:
Formula: NOI / Current Market Value
$22,740 / $215,000 = 10.6%
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 $215,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $3,180:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$3,180 / ($215,000 × 0.2 + $215,000 × 0.03) = 6.4%
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 $215,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $22,740:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$22,740 / ($215,000 × 0.2 + $215,000 × 0.03) = 48.4%
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: $38,112.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$38,112
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
$1,000/mo
Dist: 0.01 mi
3
1
1180 sqft
$1,700/mo
Dist: 0.02 mi
3
1
1100 sqft
$1,475/mo
Dist: 0.03 mi
3
1
1224 sqft
$1,250/mo
Dist: 0.06 mi
3
1
1048 sqft
$1,695/mo
Dist: 0.08 mi
3
1
972 sqft
$1,350/mo
Dist: 0.14 mi
3
1
1334 sqft
$1,600/mo
Dist: 0.14 mi
3
1
1340 sqft
$2,200/mo
Dist: 0.18 mi
3
1
1152 sqft
$1,800/mo
Dist: 0.2 mi
3
1
1232 sqft
$1,400/mo
Dist: 0.24 mi
3
1
1200 sqft
$1,350/mo
Dist: 0.25 mi
3
1
1200 sqft
$1,600/mo
Dist: 0.28 mi
3
1
1338 sqft
$1,550/mo
Dist: 0.31 mi
3
1
1405 sqft
$1,500/mo
Dist: 0.31 mi
3
1
1174 sqft
$1,500/mo
Dist: 0.37 mi
3
1
1114 sqft
$2,000/mo
Dist: 0.37 mi
3
1
1216 sqft
$1,450/mo
Dist: 0.38 mi
3
1
1180 sqft
$1,295/mo
Dist: 0.41 mi
3
1
1130 sqft
$1,400/mo
Dist: 0.41 mi
3
1
1024 sqft
$1,800/mo
Dist: 0.42 mi
3
1
1000 sqft
$2,150/mo
Dist: 0.43 mi
3
1
1350 sqft
$2,100/mo
Dist: 0.46 mi
3
1
1215 sqft
$1,395/mo
Dist: 0.47 mi
3
1
1140 sqft
$1,400/mo
Dist: 0.47 mi
3
1
990 sqft
$1,650/mo
Dist: 0.48 mi
3
1
1140 sqft
$1,500/mo
Dist: 0.48 mi
3
1
1200 sqft
$1,300/mo
Dist: 0.48 mi
3
1
1300 sqft
$1,500/mo
Dist: 0.49 mi
3
1
1086 sqft
$1,425/mo
Dist: 0.49 mi
3
1
1260 sqft
$1,750/mo
Dist: 0.49 mi
3
1
1400 sqft
$1,990/mo
Dist: 0.53 mi
3
1
1184 sqft
$1,400/mo
Dist: 0.53 mi
3
1
1028 sqft
$1,150/mo
Dist: 0.54 mi
3
1
950 sqft
$1,600/mo
Dist: 0.54 mi
3
1
1136 sqft
$1,600/mo
Dist: 0.54 mi
3
1
1300 sqft
$1,500/mo
Dist: 0.56 mi
3
1
1400 sqft
$2,200/mo
Dist: 0.56 mi
3
1
1200 sqft
$1,500/mo
Dist: 0.58 mi
3
1
1224 sqft
$1,390/mo
Dist: 0.59 mi
3
1
1050 sqft
$1,599/mo
Dist: 0.59 mi
3
1
1312 sqft
$1,450/mo
Dist: 0.6 mi
3
1
1190 sqft
$1,350/mo
Dist: 0.6 mi
3
1
1148 sqft
$1,300/mo
Dist: 0.6 mi
3
1
1148 sqft
$1,300/mo
Dist: 0.61 mi
3
1
1282 sqft
$1,600/mo
Dist: 0.61 mi
3
1
1205 sqft
$1,400/mo
Dist: 0.63 mi
3
1
1200 sqft
$1,650/mo
Dist: 0.64 mi
3
1
1200 sqft
$1,300/mo
Dist: 0.65 mi
3
1
1050 sqft
$1,900/mo
Dist: 0.66 mi
3
1
1192 sqft
$1,600/mo
Dist: 0.66 mi
3
1
1120 sqft
$1,375/mo
Dist: 0.68 mi
3
1
1068 sqft
$1,450/mo
Dist: 0.68 mi
3
1
1068 sqft
$1,495/mo
Dist: 0.72 mi
3
1
1368 sqft
$1,350/mo
Dist: 0.73 mi
3
1
1190 sqft
$1,495/mo
Dist: 0.76 mi
3
1
972 sqft
$1,450/mo
Dist: 0.76 mi
3
1
1210 sqft
$1,000/mo
Dist: 0.77 mi
3
1
972 sqft
$1,400/mo
Dist: 0.77 mi
3
1
972 sqft
$1,750/mo
Dist: 0.77 mi
3
1
1200 sqft
$1,475/mo
Dist: 0.78 mi
3
1
1116 sqft
$1,700/mo
Dist: 0.78 mi
3
1
972 sqft
$1,500/mo
Dist: 0.79 mi
3
1
1162 sqft
$1,350/mo
Dist: 0.79 mi
3
1
1146 sqft
$1,280/mo
Dist: 0.79 mi
3
1
1080 sqft
$1,500/mo
Dist: 0.8 mi
3
1
1134 sqft
$1,450/mo
Dist: 0.8 mi
3
1
1140 sqft
$2,136/mo
Dist: 0.81 mi
3
1
1140 sqft
$1,200/mo
Dist: 0.82 mi
3
1
1080 sqft
$1,150/mo
Dist: 0.82 mi
3
1
970 sqft
$1,300/mo
Dist: 0.82 mi
3
1
940 sqft
$1,250/mo
Dist: 0.82 mi
3
1
1080 sqft
$1,400/mo
Dist: 0.82 mi
3
1
1080 sqft
$1,415/mo
Dist: 0.83 mi
3
1
1080 sqft
$2,136/mo
Dist: 0.84 mi
3
1
940 sqft
$1,500/mo
Dist: 0.84 mi
3
1
1400 sqft
$2,136/mo
Dist: 0.84 mi
3
1
1400 sqft
$2,000/mo
Dist: 0.85 mi
3
1
1000 sqft
$1,800/mo
Dist: 0.85 mi
3
1
1200 sqft
$1,450/mo
Dist: 0.86 mi
3
1
1056 sqft
$1,475/mo
Dist: 0.86 mi
3
1
1288 sqft
$2,200/mo
Dist: 0.86 mi
3
1
1050 sqft
$1,275/mo
Dist: 0.87 mi
3
1
1218 sqft
$1,295/mo
Dist: 0.87 mi
3
1
1010 sqft
$1,995/mo
Dist: 0.88 mi
3
1
1110 sqft
$1,400/mo
Dist: 0.89 mi
3
1
1144 sqft
$1,700/mo
Dist: 0.89 mi
3
1
1100 sqft
$1,995/mo
Dist: 0.89 mi
3
1
1110 sqft
$1,450/mo
Dist: 0.9 mi
3
1
1128 sqft
$1,300/mo
Dist: 0.9 mi
3
1
1047 sqft
$1,195/mo
Dist: 0.91 mi
3
1
1140 sqft
$2,000/mo
Dist: 0.91 mi
3
1
1110 sqft
$1,200/mo
Dist: 0.91 mi
3
1
1140 sqft
$1,400/mo
Dist: 0.93 mi
3
1
1047 sqft
$1,525/mo
Dist: 0.93 mi
3
1
1047 sqft
$1,450/mo
Dist: 0.93 mi
3
1
1100 sqft
$1,400/mo
Dist: 1.03 mi
3
1
1082 sqft
$1,400/mo
Dist: 1.03 mi
3
1
1366 sqft
$2,146/mo
Dist: 1.03 mi
3
1
1070 sqft
$1,950/mo
Dist: 1.03 mi
3
1
1030 sqft
$1,100/mo
Dist: 1.05 mi
3
1
1100 sqft
