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 $289 per day and long-term for an average of $3,137 per month, based on similar listings in the area. Estimated short-term cap rate of 4.2%. Estimated long-term cap rate of 0.7%. The property is vacant on supra.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $7866 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,183 |
Furnished | unknown |
Year built | 1970 |
Listing Status | Off Market |
MLS | A11535320 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $419,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $419,000.
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 $7866, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $34,620.
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: $3,024.
The estimated property value based on recent sales of similar properties: $419,000.
For a property with an NOI of $3,024 per year and a market value of $419,000:
Formula: NOI / Current Market Value
$3,024 / $419,000 = 0.7%
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: $17,556.
The estimated property value based on recent sales of similar properties: $419,000.
For a property with an NOI of $17,556 per year and a market value of $419,000:
Formula: NOI / Current Market Value
$17,556 / $419,000 = 4.2%
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 $419,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $3,024:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$3,024 / ($419,000 × 0.2 + $419,000 × 0.03) = 3.1%
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 $419,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $17,556:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$17,556 / ($419,000 × 0.2 + $419,000 × 0.03) = 19.9%
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: $52,176.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$52,176
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.
133 Properties Comparable listings
$4,000/mo
Dist: 0.07 mi
3
2
1123 sqft
$3,700/mo
Dist: 0.07 mi
3
2
1123 sqft
$2,595/mo
Dist: 0.09 mi
3
2
1097 sqft
$2,875/mo
Dist: 0.09 mi
3
2
1097 sqft
$2,515/mo
Dist: 0.09 mi
3
2
1117 sqft
$3,500/mo
Dist: 0.2 mi
3
2
1044 sqft
$2,700/mo
Dist: 0.2 mi
3
2
1323 sqft
$3,000/mo
Dist: 0.27 mi
3
2
1133 sqft
$3,000/mo
Dist: 0.27 mi
3
2
1159 sqft
$2,970/mo
Dist: 0.38 mi
3
2
1276 sqft
$2,675/mo
Dist: 0.4 mi
3
2
1173 sqft
$2,650/mo
Dist: 0.4 mi
3
2
1300 sqft
$2,500/mo
Dist: 0.46 mi
3
2
1023 sqft
$2,500/mo
Dist: 0.46 mi
3
2
1023 sqft
$3,450/mo
Dist: 0.46 mi
3
2
1032 sqft
$2,950/mo
Dist: 0.46 mi
3
2
1042 sqft
$3,200/mo
Dist: 0.48 mi
3
2
1180 sqft
$2,900/mo
Dist: 0.49 mi
3
2
1224 sqft
$4,600/mo
Dist: 0.5 mi
3
2
1117 sqft
$3,300/mo
Dist: 0.54 mi
3
2
1028 sqft
$3,150/mo
Dist: 0.54 mi
3
2
1200 sqft
$3,500/mo
Dist: 0.6 mi
3
2
1319 sqft
$2,645/mo
Dist: 0.61 mi
3
2
1284 sqft
$3,800/mo
Dist: 0.64 mi
3
2
1013 sqft
$3,800/mo
Dist: 0.64 mi
3
2
1013 sqft
$3,800/mo
Dist: 0.64 mi
3
2
1013 sqft
$3,800/mo
Dist: 0.64 mi
3
2
1013 sqft
$3,150/mo
Dist: 0.64 mi
3
2
1130 sqft
$3,150/mo
Dist: 0.64 mi
3
2
1130 sqft
$3,100/mo
Dist: 0.65 mi
3
2
1159 sqft
$2,750/mo
Dist: 0.75 mi
3
2
1032 sqft
$3,050/mo
Dist: 0.76 mi
3
2
1166 sqft
$3,300/mo
Dist: 0.82 mi
3
2
1117 sqft
$3,500/mo
Dist: 0.89 mi
3
2
1241 sqft
$3,300/mo
Dist: 0.89 mi
3
2
1300 sqft
$4,000/mo
Dist: 0.89 mi
3
2
1350 sqft
$3,100/mo
Dist: 0.93 mi
3
2
1205 sqft
$5,000/mo
Dist: 0.99 mi
3
2
1350 sqft
$3,500/mo
Dist: 1.0 mi
3
2
1325 sqft
$3,800/mo
Dist: 1.14 mi
3
2
1100 sqft
$3,800/mo
Dist: 1.14 mi
3
2
1100 sqft
$2,895/mo
Dist: 1.21 mi
3
2
1304 sqft
$3,000/mo
Dist: 1.26 mi
3
2
1109 sqft
$2,575/mo
Dist: 1.32 mi
3
2
1353 sqft
$3,800/mo
Dist: 1.36 mi
3
2
1006 sqft
$3,800/mo
Dist: 1.36 mi
3
2
1006 sqft
$3,400/mo
Dist: 1.42 mi
3
2
1278 sqft
$2,800/mo
Dist: 1.53 mi
3
2
1222 sqft
$2,800/mo
Dist: 1.53 mi
3
2
1222 sqft
$3,000/mo
Dist: 1.59 mi
3
2
1173 sqft
$2,600/mo
Dist: 1.63 mi
3
2
1250 sqft
$3,325/mo
Dist: 1.66 mi
3
2
1186 sqft
$1,980/mo
Dist: 1.74 mi
3
2
1308 sqft
$3,200/mo
Dist: 1.76 mi
3
2
1191 sqft
$2,700/mo
Dist: 1.77 mi
3
2
1191 sqft
$2,500/mo
Dist: 1.88 mi
3
2
1090 sqft
$2,500/mo
Dist: 1.88 mi
3
2
1090 sqft
$2,500/mo
Dist: 1.88 mi
3
2
1090 sqft
$2,500/mo
Dist: 1.93 mi
3
2
1148 sqft
$4,200/mo
Dist: 1.97 mi
3
2
1336 sqft
$2,350/mo
Dist: 2.17 mi
3
2
1075 sqft
$3,100/mo
Dist: 2.21 mi
3
2
1076 sqft
$2,950/mo
Dist: 2.26 mi
3
2
1250 sqft
$3,000/mo
Dist: 2.27 mi
3
2
1212 sqft
$2,350/mo
Dist: 2.3 mi
3
2
1076 sqft
$2,350/mo
Dist: 2.3 mi
3
2
1076 sqft
$3,000/mo
Dist: 2.34 mi
3
2
1233 sqft
$2,300/mo
Dist: 2.36 mi
3
2
1200 sqft
$4,200/mo
Dist: 2.36 mi
3
2
1314 sqft
$4,200/mo
Dist: 2.36 mi
3
2
1314 sqft
$3,000/mo
Dist: 2.42 mi
3
2
1281 sqft
$4,220/mo
Dist: 2.45 mi
3
2
1339 sqft
$3,150/mo
Dist: 2.48 mi
3
2
1130 sqft
$2,800/mo
Dist: 2.54 mi
3
2
1311 sqft
$3,365/mo
Dist: 3.58 mi
3
2
1285 sqft
$2,100/mo
Dist: 5.34 mi
3
2
1170 sqft
$2,600/mo
Dist: 5.81 mi
3
2
1160 sqft
$3,000/mo
Dist: 8.33 mi
3
2
1127 sqft
