Luna - Real Estate AI Assistant
Get insights, projections, and answers instantly!
POWERED BY 
Get insights, projections, and answers instantly!
POWERED BY
Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $222 per day and long-term for an average of $2,351 per month, based on similar listings in the area. Estimated short-term cap rate of -4.9%. Estimated long-term cap rate of -6.0%. Welcome to Cypress Island! Stunning lake views from your 4th floor unit. This meticulously maintained units boasts a spacious layout with a focus on comfort and style. The living area opens up to double hurricane impact sliding glass doors. The kitchen was recently remodeled with granite countertops, stainless steel appliances as well as custom cabinets and extra storage. Guest bedroom is a haven with custom storage cabinets providing ample space for all your belongings. These designed cabinets offer a perfect solution for keeping your space organized. The master bathroom features a walk-in shower newly remodeled as well. The community is a lush oasis, surrounded by vibrant landscaping, walking trails, tennis and pickle ball courts and much more. CALL TODAY FOR YOUR PRIVATE SHOWING
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $2034 |
Rental Policy | daily |
Yearly Taxes | $2555 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,330 |
Furnished | unknown |
Year built | 1987 |
Listing Status | Off Market |
MLS | F10424407 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $290,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $290,000.
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: $2034.
Yearly taxes of $2555, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $45,480.
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: $-17,268.
The estimated property value based on recent sales of similar properties: $290,000.
For a property with an NOI of $-17,268 per year and a market value of $290,000:
Formula: NOI / Current Market Value
$-17,268 / $290,000 = -6.0%
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: $-14,352.
The estimated property value based on recent sales of similar properties: $290,000.
For a property with an NOI of $-14,352 per year and a market value of $290,000:
Formula: NOI / Current Market Value
$-14,352 / $290,000 = -4.9%
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 $290,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-17,268:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-17,268 / ($290,000 × 0.2 + $290,000 × 0.03) = -25.9%
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 $290,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-14,352:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-14,352 / ($290,000 × 0.2 + $290,000 × 0.03) = -20.1%
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: $31,128.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$31,128
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.
279 Properties Comparable listings
$2,700/mo
Dist: 0.0 mi
2
2
1222 sqft
$2,150/mo
Dist: 0.0 mi
2
2
1300 sqft
$2,200/mo
Dist: 0.0 mi
2
2
1300 sqft
$2,200/mo
Dist: 0.0 mi
2
2
1330 sqft
$2,300/mo
Dist: 0.01 mi
2
2
1400 sqft
$2,300/mo
Dist: 0.01 mi
2
2
1400 sqft
$2,400/mo
Dist: 0.01 mi
2
2
1222 sqft
$2,800/mo
Dist: 0.1 mi
2
2
1260 sqft
$2,400/mo
Dist: 0.13 mi
2
2
1160 sqft
$2,550/mo
Dist: 0.13 mi
2
2
1160 sqft
$2,000/mo
Dist: 0.14 mi
2
2
1222 sqft
$2,450/mo
Dist: 0.15 mi
2
2
1399 sqft
$2,075/mo
Dist: 0.15 mi
2
2
1200 sqft
$2,185/mo
Dist: 0.15 mi
2
2
1200 sqft
$2,175/mo
Dist: 0.15 mi
2
2
1200 sqft
$2,300/mo
Dist: 0.15 mi
2
2
1398 sqft
$2,300/mo
Dist: 0.16 mi
2
2
1400 sqft
$1,975/mo
Dist: 0.16 mi
2
2
1222 sqft
$2,375/mo
Dist: 0.16 mi
2
2
1450 sqft
$2,175/mo
Dist: 0.17 mi
2
2
1200 sqft
$2,950/mo
Dist: 0.19 mi
2
2
1222 sqft
$2,200/mo
Dist: 0.19 mi
2
2
1280 sqft
$2,300/mo
Dist: 0.19 mi
2
2
1160 sqft
$2,500/mo
Dist: 0.19 mi
2
2
1280 sqft
$2,300/mo
Dist: 0.19 mi
2
2
1400 sqft
$2,200/mo
Dist: 0.19 mi
2
2
1280 sqft
$2,750/mo
Dist: 0.19 mi
2
2
1160 sqft
$2,700/mo
Dist: 0.19 mi
2
2
1160 sqft
$2,100/mo
Dist: 0.2 mi
2
2
1347 sqft
$2,700/mo
Dist: 0.21 mi
2
2
1222 sqft
$2,500/mo
Dist: 0.21 mi
2
2
1340 sqft
$2,200/mo
Dist: 0.22 mi
2
2
1160 sqft
$2,300/mo
Dist: 0.28 mi
2
2
1260 sqft
$1,950/mo
Dist: 0.52 mi
2
2
1150 sqft
$2,100/mo
Dist: 0.58 mi
2
2
1150 sqft
$2,300/mo
Dist: 0.58 mi
2
2
1150 sqft
$2,600/mo
Dist: 0.58 mi
2
2
1150 sqft
$3,000/mo
Dist: 0.58 mi
2
2
1150 sqft
$3,000/mo
Dist: 0.58 mi
2
2
1150 sqft
$2,150/mo
Dist: 0.59 mi
2
2
1200 sqft
$2,400/mo
Dist: 0.6 mi
2
2
1150 sqft
$2,800/mo
Dist: 0.61 mi
2
2
1215 sqft
$2,350/mo
Dist: 0.74 mi
2
2
1200 sqft
$2,100/mo
Dist: 0.76 mi
2
2
1150 sqft
$2,700/mo
Dist: 0.76 mi
2
2
1150 sqft
$2,250/mo
Dist: 0.76 mi
2
2
1150 sqft
$2,100/mo
Dist: 0.76 mi
2
2
1150 sqft
$2,500/mo
Dist: 0.84 mi
2
2
1150 sqft
$2,250/mo
Dist: 0.84 mi
2
2
1150 sqft
$2,000/mo
Dist: 0.86 mi
2
2
1140 sqft
$2,200/mo
Dist: 0.9 mi
2
2
1150 sqft
$4,000/mo
Dist: 0.9 mi
2
2
1150 sqft
$1,950/mo
Dist: 0.9 mi
2
2
1150 sqft
$2,300/mo
Dist: 0.93 mi
2
2
1150 sqft
$1,950/mo
Dist: 0.93 mi
2
2
1150 sqft
$1,980/mo
Dist: 0.96 mi
2
2
1150 sqft
$2,000/mo
Dist: 0.96 mi
2
2
1150 sqft
$2,100/mo
Dist: 0.96 mi
2
2
1150 sqft
$2,400/mo
Dist: 1.02 mi
2
2
1250 sqft
$2,500/mo
Dist: 1.02 mi
2
2
1250 sqft
$2,600/mo
Dist: 1.02 mi
2
2
1250 sqft
$2,275/mo
Dist: 1.03 mi
2
2
1193 sqft
$2,265/mo
Dist: 1.03 mi
2
2
1193 sqft
$2,600/mo
Dist: 1.06 mi
2
2
1222 sqft
$1,975/mo
Dist: 1.06 mi
2
2
1250 sqft
$2,900/mo
Dist: 1.06 mi
2
2
1360 sqft
$2,300/mo
Dist: 1.09 mi
2
2
1216 sqft
$2,300/mo
Dist: 1.09 mi
2
2
1216 sqft
$2,500/mo
Dist: 1.1 mi
2
2
1150 sqft
$2,500/mo
Dist: 1.11 mi
2
2
1150 sqft
$3,000/mo
Dist: 1.15 mi
2
2
1150 sqft
$1,950/mo
Dist: 1.19 mi
2
2
1150 sqft
$2,000/mo
Dist: 1.23 mi
2
2
1150 sqft
$1,900/mo
Dist: 1.23 mi
2
2
1150 sqft
$1,900/mo
Dist: 1.23 mi
2
2
1150 sqft
$1,999/mo
Dist: 1.23 mi
2
2
1150 sqft
$1,900/mo
Dist: 1.24 mi
2
2
1150 sqft
$2,150/mo
Dist: 1.24 mi
2
2
1150 sqft
$2,250/mo
Dist: 1.24 mi
2
2
1150 sqft
$1,900/mo
Dist: 1.24 mi
2
2
1150 sqft
$2,400/mo
Dist: 1.28 mi
2
2
1370 sqft
$2,150/mo
Dist: 1.29 mi
2
2
1150 sqft
$2,100/mo
Dist: 1.3 mi
2
2
1150 sqft
$2,500/mo
Dist: 1.32 mi
2
2
1250 sqft
$2,100/mo
Dist: 1.32 mi
2
2
1150 sqft
$2,500/mo
Dist: 1.32 mi
2
2
1250 sqft
$2,600/mo
Dist: 1.36 mi
2
2
1150 sqft
$2,300/mo
Dist: 1.45 mi
2
2
1370 sqft
$2,700/mo
Dist: 1.45 mi
2
2
1150 sqft
$2,400/mo
Dist: 1.45 mi
2
2
1150 sqft
$2,700/mo
Dist: 1.45 mi
2
2
1150 sqft
$2,000/mo
Dist: 1.46 mi
2
2
1298 sqft
$2,870/mo
Dist: 1.46 mi
2
2
1235 sqft
$2,350/mo
Dist: 1.46 mi
2
2
1298 sqft
$2,400/mo
Dist: 1.46 mi
2
2
1370 sqft
$2,400/mo
Dist: 1.5 mi
2
2
1216 sqft
$2,500/mo
Dist: 1.6 mi
2
2
1146 sqft
$2,000/mo
Dist: 1.6 mi
2
2
1200 sqft
$2,500/mo
Dist: 1.6 mi
2
2
1360 sqft
$2,800/mo
Dist: 1.6 mi
2
2
1300 sqft
