Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $2,889 per month, based on comparable local listings. Estimated long-term cap rate of -9.2%. Amazing golf views from these 3 bedrooms 2 bath corner unit at desirable Palm Aire Country Club. Remodeled bathrooms. Carpet and tile floors. Easy to show. Furniture is included. For 2024 the HOA budget increased to $3198 every 3 months ( $1,065 a month approximately) a per an important updates to the building.
Monthly Rent | $2,889 |
Monthly HOA | $3198 |
Rental Policy | STR Restrictions |
Yearly Taxes | $4783 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,500 |
Furnished | unknown |
Year built | 1969 |
Listing Status | Off Market |
MLS | F10424125 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $297,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $297,000.
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: $3198.
Yearly taxes of $4783, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $62,124.
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: $-27,456.
The estimated property value based on recent sales of similar properties: $297,000.
For a property with an NOI of $-27,456 per year and a market value of $297,000:
Formula: NOI / Current Market Value
$-27,456 / $297,000 = -9.2%
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: $-62,124.
The estimated property value based on recent sales of similar properties: $297,000.
For a property with an NOI of $-62,124 per year and a market value of $297,000:
Formula: NOI / Current Market Value
$-62,124 / $297,000 = -20.9%
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 $297,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-27,456:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-27,456 / ($297,000 × 0.2 + $297,000 × 0.03) = -40.2%
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 $297,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-62,124:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-62,124 / ($297,000 × 0.2 + $297,000 × 0.03) = -90.9%
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: $0.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$0
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.
211 Properties Comparable listings
$2,600/mo
Dist: 0.0 mi
3
2
1500 sqft
$4,200/mo
Dist: 0.05 mi
3
2
1390 sqft
$4,200/mo
Dist: 0.05 mi
3
2
1390 sqft
$2,375/mo
Dist: 0.09 mi
3
2
1390 sqft
$2,700/mo
Dist: 0.09 mi
3
2
1390 sqft
$3,000/mo
Dist: 0.09 mi
3
2
1500 sqft
$3,500/mo
Dist: 0.16 mi
3
2
1390 sqft
$2,850/mo
Dist: 0.16 mi
3
2
1390 sqft
$2,600/mo
Dist: 0.16 mi
3
2
1500 sqft
$2,500/mo
Dist: 0.21 mi
3
2
1500 sqft
$2,500/mo
Dist: 0.27 mi
3
2
1390 sqft
$2,450/mo
Dist: 0.28 mi
3
2
1500 sqft
$2,450/mo
Dist: 0.28 mi
3
2
1500 sqft
$3,000/mo
Dist: 0.3 mi
3
2
1390 sqft
$2,500/mo
Dist: 0.3 mi
3
2
1400 sqft
$2,500/mo
Dist: 0.33 mi
3
2
1390 sqft
$2,400/mo
Dist: 0.35 mi
3
2
1390 sqft
$4,000/mo
Dist: 0.35 mi
3
2
1590 sqft
$2,600/mo
Dist: 0.35 mi
3
2
1500 sqft
$2,600/mo
Dist: 0.35 mi
3
2
1500 sqft
$2,599/mo
Dist: 0.35 mi
3
2
1390 sqft
$2,599/mo
Dist: 0.35 mi
3
2
1390 sqft
$2,800/mo
Dist: 0.35 mi
3
2
1390 sqft
$3,000/mo
Dist: 0.36 mi
3
2
1500 sqft
$3,200/mo
Dist: 0.36 mi
3
2
1500 sqft
$2,600/mo
Dist: 0.37 mi
3
2
1500 sqft
$2,995/mo
Dist: 0.43 mi
3
2
1500 sqft
$2,800/mo
Dist: 0.43 mi
3
2
1500 sqft
$3,250/mo
Dist: 0.43 mi
3
2
1390 sqft
$3,250/mo
Dist: 0.43 mi
3
2
1390 sqft
$2,750/mo
Dist: 0.47 mi
3
2
1390 sqft
$2,500/mo
Dist: 0.48 mi
3
2
1500 sqft
$2,550/mo
Dist: 0.49 mi
3
2
1390 sqft
$2,450/mo
Dist: 0.49 mi
3
2
1390 sqft
$2,550/mo
Dist: 0.54 mi
3
2
1500 sqft
$2,500/mo
Dist: 0.54 mi
3
2
1500 sqft
$2,650/mo
Dist: 0.54 mi
3
2
1720 sqft
$2,550/mo
Dist: 0.54 mi
3
2
1500 sqft
$2,650/mo
Dist: 0.54 mi
3
2
1720 sqft
$2,500/mo
Dist: 0.57 mi
3
2
1500 sqft
$2,900/mo
Dist: 0.57 mi
3
2
1390 sqft
$2,800/mo
Dist: 0.58 mi
3
2
1707 sqft
$2,500/mo
Dist: 0.58 mi
3
2
1390 sqft
$3,100/mo
Dist: 0.58 mi
3
2
1626 sqft
$2,400/mo
Dist: 0.58 mi
3
2
1390 sqft
$2,800/mo
Dist: 0.58 mi
3
2
1707 sqft
$3,000/mo
Dist: 0.58 mi
3
2
1516 sqft
$3,100/mo
Dist: 0.58 mi
3
2
1626 sqft
$2,750/mo
Dist: 0.59 mi
3
2
1390 sqft
$3,000/mo
Dist: 0.59 mi
3
2
1582 sqft
$4,000/mo
Dist: 0.59 mi
3
2
1626 sqft
$3,600/mo
Dist: 0.59 mi
3
2
1510 sqft
$3,200/mo
Dist: 0.59 mi
3
2
1510 sqft
$2,700/mo
Dist: 0.6 mi
3
2
1500 sqft
$3,800/mo
Dist: 0.6 mi
3
2
1390 sqft
$2,600/mo
Dist: 0.6 mi
3
2
1516 sqft
$4,000/mo
Dist: 0.6 mi
3
2
1626 sqft
$2,500/mo
Dist: 0.6 mi
3
2
1390 sqft
$2,600/mo
Dist: 0.6 mi
3
2
1500 sqft
$2,850/mo
Dist: 0.6 mi
3
2
1516 sqft
$2,650/mo
Dist: 0.6 mi
3
2
1590 sqft
$2,900/mo
Dist: 0.6 mi
3
2
1500 sqft
$3,300/mo
Dist: 0.6 mi
3
2
1390 sqft
$3,300/mo
Dist: 0.6 mi
3
2
1390 sqft
$2,600/mo
Dist: 0.61 mi
3
2
1444 sqft
$3,200/mo
Dist: 0.61 mi
3
2
1500 sqft
$3,200/mo
Dist: 0.61 mi
3
2
1500 sqft
$2,500/mo
Dist: 0.62 mi
3
2
1444 sqft
$2,000/mo
Dist: 0.62 mi
3
2
1500 sqft
$2,000/mo
Dist: 0.62 mi
3
2
1500 sqft
$3,100/mo
Dist: 0.63 mi
3
2
1626 sqft
$2,900/mo
Dist: 0.63 mi
3
2
1500 sqft
$2,700/mo
Dist: 0.64 mi
3
2
1444 sqft
$3,200/mo
Dist: 0.65 mi
3
2
1390 sqft
$2,500/mo
Dist: 0.67 mi
3
2
1500 sqft
$2,400/mo
Dist: 0.67 mi
3
2
1500 sqft
$2,500/mo
Dist: 0.7 mi
3
2
1350 sqft
$2,500/mo
Dist: 0.71 mi
3
2
1444 sqft
$2,800/mo
Dist: 0.72 mi
3
2
1595 sqft
$3,100/mo
Dist: 0.73 mi
3
2
1626 sqft
$4,817/mo
Dist: 0.77 mi
3
2
1545 sqft
$3,200/mo
Dist: 0.77 mi
3
2
1626 sqft
$3,800/mo
Dist: 0.85 mi
3
2
1626 sqft
$3,300/mo
Dist: 0.88 mi
3
2
1626 sqft
$3,100/mo
Dist: 0.88 mi
3
2
1552 sqft
$3,200/mo
Dist: 0.88 mi
3
2
1626 sqft
$3,100/mo
Dist: 0.88 mi
3
2
1552 sqft
$2,795/mo
Dist: 0.91 mi
3
2
1500 sqft
$2,795/mo
Dist: 0.91 mi
3
2
1500 sqft
$2,800/mo
Dist: 0.93 mi
3
2
1500 sqft
$2,800/mo
Dist: 0.93 mi
3
2
1500 sqft
$2,800/mo
Dist: 0.93 mi
3
2
1500 sqft
$3,300/mo
Dist: 0.95 mi
3
2
1460 sqft
$2,800/mo
Dist: 0.95 mi
3
2
1460 sqft
$2,750/mo
Dist: 1.02 mi
3
2
1500 sqft
$3,200/mo
Dist: 1.02 mi
3
2
1500 sqft
$3,000/mo
Dist: 1.02 mi
3
2
1285 sqft
$2,400/mo
Dist: 1.03 mi
3
2
1450 sqft
$2,400/mo
Dist: 1.03 mi
3
2
1450 sqft
$2,700/mo
Dist: 1.07 mi
3
2
1475 sqft