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 $257 per day and long-term for an average of $2,191 per month, based on similar listings in the area. Estimated short-term cap rate of 19.5%. Estimated long-term cap rate of -0.1%. ATTENTION INVESTORS! GREAT LOCATION 2 FLOOR CORNER2 BEDROOMS 2 FULL BATHS UNIT OCCUPIED BY TENANT. TENANT PAYS $1800 ON A MONTH-TO-MONTH. CURRENT RENTS IN THE BUILDING ARE $1900-2000. GREAT FLOOR PLAN INCLUDES LARGE EAT-IN KITCHEN. THE COMMUNITY OFFERS A POOL, CLUBHOUSE AND LAUNDRY ROOM. POMPANO BEACH REDEVELOPMENT IN THE AREA. NEW BUILDINGS AND NEW INFRASTRUCTURES. RIGHT TIME TO BUY. 5 MINUTES FROM THE BEACH. NO AGE RESTRICTIONS. NO WASHER AND DRYER IN UNIT BUT LAUNDRY ROOM IS CLOSE BY AND CONVENIENT. CAN BE RENTED IMMEDIATELY. TENANT OCCUPIED.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $930 |
Rental Policy | daily |
Yearly Taxes | $3186 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 855 |
Furnished | unknown |
Year built | 1979 |
Listing Status | Off Market |
MLS | A11573866 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $189,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $189,000.
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: $930.
Yearly taxes of $3186, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $26,412.
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: $-120.
The estimated property value based on recent sales of similar properties: $189,000.
For a property with an NOI of $-120 per year and a market value of $189,000:
Formula: NOI / Current Market Value
$-120 / $189,000 = -0.1%
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: $36,924.
The estimated property value based on recent sales of similar properties: $189,000.
For a property with an NOI of $36,924 per year and a market value of $189,000:
Formula: NOI / Current Market Value
$36,924 / $189,000 = 19.5%
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 $189,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-120:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-120 / ($189,000 × 0.2 + $189,000 × 0.03) = -0.3%
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 $189,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $36,924:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$36,924 / ($189,000 × 0.2 + $189,000 × 0.03) = 89.5%
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: $63,336.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$63,336
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.
214 Properties Comparable listings
$2,400/mo
Dist: 0.01 mi
2
2
855 sqft
$2,200/mo
Dist: 0.01 mi
2
2
855 sqft
$1,950/mo
Dist: 0.05 mi
2
2
845 sqft
$2,100/mo
Dist: 0.06 mi
2
2
845 sqft
$2,200/mo
Dist: 0.06 mi
2
2
850 sqft
$2,400/mo
Dist: 0.06 mi
2
2
875 sqft
$1,850/mo
Dist: 0.11 mi
2
2
855 sqft
$1,790/mo
Dist: 0.13 mi
2
2
890 sqft
$1,975/mo
Dist: 0.13 mi
2
2
890 sqft
$1,975/mo
Dist: 0.28 mi
2
2
934 sqft
$2,300/mo
Dist: 0.33 mi
2
2
790 sqft
$2,300/mo
Dist: 0.33 mi
2
2
790 sqft
$2,100/mo
Dist: 0.33 mi
2
2
790 sqft
$2,000/mo
Dist: 0.33 mi
2
2
880 sqft
$2,550/mo
Dist: 0.34 mi
2
2
862 sqft
$2,200/mo
Dist: 0.34 mi
2
2
862 sqft
$2,100/mo
Dist: 0.36 mi
2
2
936 sqft
$2,100/mo
Dist: 0.36 mi
2
2
936 sqft
$2,000/mo
Dist: 0.37 mi
2
2
800 sqft
$1,850/mo
Dist: 0.37 mi
2
2
880 sqft
$2,000/mo
Dist: 0.37 mi
2
2
880 sqft
$2,000/mo
Dist: 0.37 mi
2
2
936 sqft
$2,200/mo
Dist: 0.37 mi
2
2
936 sqft
$2,300/mo
Dist: 0.37 mi
2
2
936 sqft
$2,100/mo
Dist: 0.37 mi
2
2
936 sqft
$2,100/mo
Dist: 0.37 mi
2
2
936 sqft
$2,100/mo
Dist: 0.37 mi
2
2
969 sqft
$2,000/mo
Dist: 0.38 mi
2
2
790 sqft
$2,150/mo
Dist: 0.38 mi
2
2
790 sqft
$2,000/mo
Dist: 0.38 mi
2
2
880 sqft
$2,200/mo
Dist: 0.38 mi
2
2
880 sqft
$1,695/mo
Dist: 0.38 mi
2
2
880 sqft
$2,400/mo
Dist: 0.43 mi
2
2
840 sqft
$2,200/mo
Dist: 0.54 mi
2
2
800 sqft
$1,950/mo
Dist: 0.54 mi
2
2
905 sqft
$1,800/mo
Dist: 0.54 mi
2
2
905 sqft
$1,985/mo
Dist: 0.54 mi
2
2
950 sqft
$1,800/mo
Dist: 0.56 mi
2
2
905 sqft
$1,900/mo
Dist: 0.57 mi
2
2
905 sqft
$2,095/mo
Dist: 0.58 mi
2
2
900 sqft
$2,000/mo
Dist: 0.6 mi
2
2
905 sqft
$1,850/mo
Dist: 0.63 mi
2
2
905 sqft
$1,850/mo
Dist: 0.63 mi
2
2
905 sqft
$1,850/mo
Dist: 0.63 mi
2
2
905 sqft
$2,395/mo
Dist: 0.66 mi
2
2
937 sqft
$1,900/mo
Dist: 0.7 mi
2
2
939 sqft
$1,650/mo
Dist: 0.7 mi
2
2
939 sqft
$1,890/mo
Dist: 0.7 mi
2
2
939 sqft
$2,300/mo
Dist: 0.71 mi
2
2
888 sqft
$2,200/mo
Dist: 0.71 mi
2
2
888 sqft
$1,950/mo
Dist: 0.71 mi
2
2
888 sqft
$2,000/mo
Dist: 0.71 mi
2
2
940 sqft
$2,300/mo
Dist: 0.86 mi
2
2
840 sqft
$2,800/mo
Dist: 0.86 mi
2
2
904 sqft
$1,750/mo
Dist: 0.9 mi
2
2
729 sqft
$1,825/mo
Dist: 0.9 mi
2
2
900 sqft
$1,900/mo
Dist: 0.9 mi
2
2
940 sqft
$1,900/mo
Dist: 0.9 mi
2
2
940 sqft
$2,300/mo
Dist: 0.9 mi
2
2
940 sqft
$1,900/mo
Dist: 0.92 mi
2
2
900 sqft
$1,800/mo
Dist: 0.92 mi
2
2
900 sqft
$2,400/mo
Dist: 0.93 mi
2
2
934 sqft
$2,400/mo
Dist: 0.93 mi
2
2
934 sqft
$2,000/mo
Dist: 0.97 mi
2
2
900 sqft
$1,900/mo
Dist: 0.97 mi
2
2
900 sqft
$2,050/mo
Dist: 0.99 mi
2
2
905 sqft
$2,050/mo
Dist: 0.99 mi
2
2
905 sqft
$1,790/mo
Dist: 1.01 mi
2
2
905 sqft
$2,300/mo
Dist: 1.01 mi
2
2
905 sqft
$1,950/mo
Dist: 1.05 mi
2
2
905 sqft
$4,000/mo
Dist: 1.05 mi
2
2
950 sqft
$2,000/mo
Dist: 1.16 mi
2
2
905 sqft
$2,000/mo
Dist: 1.16 mi
2
2
905 sqft
$5,390/mo
Dist: 1.17 mi
2
2
950 sqft
$2,100/mo
Dist: 1.24 mi
2
2
910 sqft
$2,100/mo
Dist: 1.26 mi
2
2
910 sqft
$2,100/mo
Dist: 1.27 mi
2
2
910 sqft
$2,000/mo
Dist: 1.33 mi
2
2
905 sqft
$2,000/mo
Dist: 1.33 mi
2
2
905 sqft
$1,900/mo
Dist: 1.33 mi
2
2
980 sqft
$1,950/mo
Dist: 1.33 mi
2
2
980 sqft
$1,750/mo
Dist: 1.44 mi
2
2
966 sqft
$2,300/mo
Dist: 1.44 mi
2
2
982 sqft
$2,975/mo
Dist: 1.46 mi
2
2
900 sqft
$2,500/mo
Dist: 1.46 mi
2
2
966 sqft
$2,290/mo
Dist: 1.46 mi
2
2
966 sqft
$2,500/mo
Dist: 1.47 mi
2
2
966 sqft
$2,500/mo
Dist: 1.5 mi
2
2
966 sqft
$2,500/mo
Dist: 1.5 mi
2
2
966 sqft
$2,500/mo
Dist: 1.51 mi
2
2
966 sqft
$2,150/mo
Dist: 1.51 mi
2
2
982 sqft
$2,200/mo
Dist: 1.51 mi
2
2
982 sqft
$1,750/mo
Dist: 1.54 mi
2
2
960 sqft
$1,850/mo
Dist: 1.54 mi
2
2
960 sqft
$2,350/mo
Dist: 1.61 mi
2
2
960 sqft
$2,300/mo
Dist: 1.61 mi
2
2
960 sqft
$1,850/mo
Dist: 1.7 mi
2
2
875 sqft
$5,000/mo
Dist: 2.41 mi
2
2
933 sqft
$3,800/mo
Dist: 2.46 mi
2
2
864 sqft
$2,000/mo
Dist: 2.6 mi
2
2
980 sqft
