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 $242 per day and long-term for an average of $2,309 per month, based on similar listings in the area. Estimated short-term cap rate of 7.3%. Estimated long-term cap rate of 1.3%. Embrace the potential of this 3-bedroom, 2-bathroom home in Plano, currently awaiting a professional cleaning. With repairs negotiable to meet lender requirements and buyer preferences, this property offers a prime opportunity for customization and enhancement. Whether you're investing or planning to move in, this residence presents a blank canvas ready for your personal touch to transform it into your ideal home.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $4669 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,553 |
Furnished | unknown |
Year built | 1970 |
Listing Status | Off Market |
MLS | 20646789 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $299,999 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $299,999.
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 $4669, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $23,820.
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: $3,888.
The estimated property value based on recent sales of similar properties: $299,999.
For a property with an NOI of $3,888 per year and a market value of $299,999:
Formula: NOI / Current Market Value
$3,888 / $299,999 = 1.3%
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: $21,864.
The estimated property value based on recent sales of similar properties: $299,999.
For a property with an NOI of $21,864 per year and a market value of $299,999:
Formula: NOI / Current Market Value
$21,864 / $299,999 = 7.3%
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 $299,999 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $3,888:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$3,888 / ($299,999 × 0.2 + $299,999 × 0.03) = 5.6%
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 $299,999 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $21,864:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$21,864 / ($299,999 × 0.2 + $299,999 × 0.03) = 33.7%
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: $45,684.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$45,684
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.
189 Properties Comparable listings
$2,300/mo
Dist: 0.17 mi
3
2
1555 sqft
$2,575/mo
Dist: 0.22 mi
3
2
1365 sqft
$2,200/mo
Dist: 0.28 mi
3
2
1651 sqft
$1,895/mo
Dist: 0.33 mi
3
2
1696 sqft
$2,180/mo
Dist: 0.37 mi
3
2
1504 sqft
$2,235/mo
Dist: 0.37 mi
3
2
1504 sqft
$2,140/mo
Dist: 0.37 mi
3
2
1504 sqft
$2,395/mo
Dist: 0.43 mi
3
2
1485 sqft
$2,395/mo
Dist: 0.43 mi
3
2
1485 sqft
$1,850/mo
Dist: 0.48 mi
3
2
1591 sqft
$1,850/mo
Dist: 0.48 mi
3
2
1591 sqft
$2,900/mo
Dist: 0.49 mi
3
2
1684 sqft
$2,300/mo
Dist: 0.49 mi
3
2
1541 sqft
$2,300/mo
Dist: 0.49 mi
3
2
1541 sqft
$1,850/mo
Dist: 0.5 mi
3
2
1580 sqft
$2,150/mo
Dist: 0.55 mi
3
2
1506 sqft
$1,850/mo
Dist: 0.55 mi
3
2
1417 sqft
$2,295/mo
Dist: 0.61 mi
3
2
1488 sqft
$2,380/mo
Dist: 0.62 mi
3
2
1627 sqft
$2,050/mo
Dist: 0.62 mi
3
2
1605 sqft
$2,280/mo
Dist: 0.62 mi
3
2
1627 sqft
$2,400/mo
Dist: 0.62 mi
3
2
1421 sqft
$1,995/mo
Dist: 0.62 mi
3
2
1605 sqft
$2,200/mo
Dist: 0.63 mi
3
2
1591 sqft
$2,200/mo
Dist: 0.63 mi
3
2
1591 sqft
$1,995/mo
Dist: 0.65 mi
3
2
1684 sqft
$2,200/mo
Dist: 0.66 mi
3
2
1606 sqft
$2,325/mo
Dist: 0.67 mi
3
2
1665 sqft
$2,495/mo
Dist: 0.69 mi
3
2
1513 sqft
$2,600/mo
Dist: 0.69 mi
3
2
1621 sqft
$2,399/mo
Dist: 0.69 mi
3
2
1621 sqft
$2,250/mo
Dist: 0.7 mi
3
2
1320 sqft
$2,200/mo
Dist: 0.7 mi
3
2
1606 sqft
$2,495/mo
Dist: 0.71 mi
3
2
1780 sqft
$2,295/mo
Dist: 0.71 mi
3
2
1612 sqft
$2,300/mo
Dist: 0.74 mi
3
2
1778 sqft
$2,099/mo
Dist: 0.74 mi
3
2
1609 sqft
$2,099/mo
Dist: 0.74 mi
3
2
1609 sqft
$2,275/mo
Dist: 0.79 mi
3
2
1688 sqft
$2,295/mo
Dist: 0.8 mi
3
2
1780 sqft
$2,000/mo
Dist: 0.81 mi
3
2
1518 sqft
$2,100/mo
Dist: 0.83 mi
3
2
1398 sqft
$2,395/mo
Dist: 0.83 mi
3
2
1398 sqft
$1,965/mo
Dist: 0.85 mi
3
2
1528 sqft
$2,150/mo
Dist: 0.87 mi
3
2
1424 sqft
$2,300/mo
Dist: 0.94 mi
3
2
1470 sqft
$2,350/mo
Dist: 0.95 mi
3
2
1528 sqft
$2,095/mo
Dist: 0.95 mi
3
2
1444 sqft
$2,195/mo
Dist: 0.95 mi
3
2
1452 sqft
$1,995/mo
Dist: 1.03 mi
3
2
1365 sqft
$3,200/mo
Dist: 1.03 mi
3
2
1448 sqft
$2,195/mo
Dist: 1.04 mi
3
2
1538 sqft
$2,500/mo
Dist: 1.08 mi
3
2
1460 sqft
$2,395/mo
Dist: 1.09 mi
3
2
1594 sqft
$2,500/mo
Dist: 1.09 mi
3
2
1460 sqft
$2,500/mo
Dist: 1.1 mi
3
2
1497 sqft
$2,305/mo
Dist: 1.1 mi
3
2
1661 sqft
$2,438/mo
Dist: 1.11 mi
3
2
1501 sqft
$2,438/mo
Dist: 1.11 mi
3
2
1501 sqft
$2,100/mo
Dist: 1.13 mi
3
2
1445 sqft
$1,850/mo
Dist: 1.15 mi
3
2
1486 sqft
$2,400/mo
Dist: 1.17 mi
3
2
1598 sqft
$3,024/mo
Dist: 1.2 mi
3
2
1642 sqft
$3,022/mo
Dist: 1.2 mi
3
2
1642 sqft
$1,850/mo
Dist: 1.25 mi
3
2
1428 sqft
$2,530/mo
Dist: 1.29 mi
3
2
1760 sqft
$2,490/mo
Dist: 1.29 mi
3
2
1760 sqft
$2,400/mo
Dist: 1.34 mi
3
2
1641 sqft
$2,199/mo
Dist: 1.4 mi
3
2
1383 sqft
$2,175/mo
Dist: 1.43 mi
3
2
1382 sqft
$2,500/mo
Dist: 1.47 mi
3
2
1437 sqft
$1,900/mo
Dist: 1.5 mi
3
2
1344 sqft
$1,900/mo
Dist: 1.5 mi
3
2
1344 sqft
$2,000/mo
Dist: 1.57 mi
3
2
1539 sqft
$2,250/mo
Dist: 1.6 mi
3
2
1442 sqft
$2,295/mo
Dist: 1.6 mi
3
2
1442 sqft
$2,450/mo
Dist: 1.62 mi
3
2
1500 sqft
$2,299/mo
Dist: 1.64 mi
3
2
1500 sqft
$2,250/mo
Dist: 1.64 mi
3
2
1500 sqft
$2,450/mo
Dist: 1.64 mi
3
2
1500 sqft
$2,250/mo
Dist: 1.64 mi
3
2
1500 sqft
$2,650/mo
Dist: 1.65 mi
3
2
1534 sqft
$2,195/mo
Dist: 1.67 mi
3
2
1445 sqft
$2,205/mo
Dist: 1.67 mi
3
2
1445 sqft
$2,285/mo
Dist: 1.67 mi
3
2
1419 sqft
$2,250/mo
Dist: 1.71 mi
3
2
1504 sqft
$2,100/mo
Dist: 1.71 mi
3
2
1438 sqft
$2,400/mo
Dist: 1.74 mi
3
2
1700 sqft
$2,200/mo
Dist: 1.74 mi
3
2
1700 sqft
$2,395/mo
Dist: 1.76 mi
3
2
1783 sqft
$1,750/mo
Dist: 1.82 mi
3
2
1543 sqft
$2,200/mo
Dist: 1.87 mi
3
2
1651 sqft
$2,100/mo
Dist: 1.99 mi
3
2
1616 sqft
$2,100/mo
Dist: 1.99 mi
3
2
1616 sqft
$2,250/mo
Dist: 2.03 mi
3
2
1504 sqft
$2,100/mo
Dist: 2.03 mi
3
2
1504 sqft
$4,495/mo
Dist: 2.1 mi
3
2
1518 sqft
$4,495/mo
Dist: 2.1 mi
3
2
1518 sqft
$2,252/mo
Dist: 2.15 mi
3
2
1553 sqft
$2,350/mo
Dist: 2.16 mi
3
2
1504 sqft
