Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $2,646 per month, based on comparable local listings. Estimated long-term cap rate of -1.4%. Welcome to your dream home in the heart of coastal paradise! This stunning 2-bedroom, 2-bathroom condo offers breathtaking intracoastal views that can be enjoyed from your spacious living room or private balcony. Imagine waking up to serene water vistas and ending your day with spectacular sunsets. This beautifully appointed residence features an open floor plan, perfect for entertaining or simply relaxing. The master suite is a true retreat with an en-suite bathroom and large walk-in closet. The second bedroom is generously sized and perfect for guests or a home office. For boating enthusiasts, dockage is available just steps from your door, making it easy to embark on sunset cruises or weekend adventures. Walking distance to premier shopping and dining.
Monthly Rent | $2,646 |
Monthly HOA | $552 |
Rental Policy | STR Restrictions |
Yearly Taxes | $5486 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 860 |
Furnished | unknown |
Year built | 1966 |
Listing Status | Off Market |
MLS | F10426671 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $395,900 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $395,900.
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: $552.
Yearly taxes of $5486, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $37,392.
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: $-5,640.
The estimated property value based on recent sales of similar properties: $395,900.
For a property with an NOI of $-5,640 per year and a market value of $395,900:
Formula: NOI / Current Market Value
$-5,640 / $395,900 = -1.4%
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: $-37,392.
The estimated property value based on recent sales of similar properties: $395,900.
For a property with an NOI of $-37,392 per year and a market value of $395,900:
Formula: NOI / Current Market Value
$-37,392 / $395,900 = -9.4%
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 $395,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-5,640:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-5,640 / ($395,900 × 0.2 + $395,900 × 0.03) = -6.2%
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 $395,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-37,392:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-37,392 / ($395,900 × 0.2 + $395,900 × 0.03) = -41.1%
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: $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.
309 Properties Comparable listings
$2,500/mo
Dist: 0.03 mi
2
2
920 sqft
$2,800/mo
Dist: 0.03 mi
2
2
920 sqft
$2,200/mo
Dist: 0.03 mi
2
2
920 sqft
$4,200/mo
Dist: 0.03 mi
2
2
920 sqft
$2,375/mo
Dist: 0.1 mi
2
2
780 sqft
$2,000/mo
Dist: 0.1 mi
2
2
945 sqft
$2,000/mo
Dist: 0.1 mi
2
2
796 sqft
$1,950/mo
Dist: 0.1 mi
2
2
796 sqft
$2,100/mo
Dist: 0.1 mi
2
2
780 sqft
$4,125/mo
Dist: 0.1 mi
2
2
880 sqft
$2,400/mo
Dist: 0.1 mi
2
2
780 sqft
$2,700/mo
Dist: 0.25 mi
2
2
899 sqft
$2,600/mo
Dist: 0.26 mi
2
2
899 sqft
$2,300/mo
Dist: 0.26 mi
2
2
945 sqft
$2,600/mo
Dist: 0.27 mi
2
2
899 sqft
$3,000/mo
Dist: 0.32 mi
2
2
800 sqft
$4,000/mo
Dist: 0.32 mi
2
2
864 sqft
$3,650/mo
Dist: 0.32 mi
2
2
864 sqft
$3,500/mo
Dist: 0.6 mi
2
2
945 sqft
$2,100/mo
Dist: 0.6 mi
2
2
910 sqft
$2,800/mo
Dist: 0.73 mi
2
2
950 sqft
$2,295/mo
Dist: 0.76 mi
2
2
900 sqft
$2,600/mo
Dist: 0.78 mi
2
2
940 sqft
$2,400/mo
Dist: 0.78 mi
2
2
980 sqft
$2,600/mo
Dist: 0.79 mi
2
2
940 sqft
$2,450/mo
Dist: 0.79 mi
2
2
980 sqft
$2,450/mo
Dist: 0.79 mi
2
2
980 sqft
$2,295/mo
Dist: 0.82 mi
2
2
900 sqft
$2,295/mo
Dist: 0.82 mi
2
2
900 sqft
$2,295/mo
Dist: 0.82 mi
2
2
900 sqft
$2,295/mo
Dist: 0.82 mi
2
2
900 sqft
$2,295/mo
Dist: 0.82 mi
2
2
900 sqft
$2,295/mo
Dist: 0.82 mi
2
2
900 sqft
$4,000/mo
Dist: 0.92 mi
2
2
910 sqft
$3,000/mo
Dist: 0.92 mi
2
2
910 sqft
$2,000/mo
Dist: 1.08 mi
2
2
915 sqft
$2,000/mo
Dist: 1.08 mi
2
2
916 sqft
$3,495/mo
Dist: 1.1 mi
2
2
900 sqft
$2,500/mo
Dist: 1.1 mi
2
2
834 sqft
$2,350/mo
Dist: 1.1 mi
2
2
834 sqft
$2,350/mo
Dist: 1.1 mi
2
2
834 sqft
$5,000/mo
Dist: 1.29 mi
2
2
933 sqft
$3,000/mo
Dist: 1.42 mi
2
2
948 sqft
$5,000/mo
Dist: 1.59 mi
2
2
904 sqft
$2,800/mo
Dist: 1.76 mi
2
2
904 sqft
$3,200/mo
Dist: 1.77 mi
2
2
945 sqft
$3,000/mo
Dist: 1.85 mi
2
2
840 sqft
$3,000/mo
Dist: 1.85 mi
2
2
840 sqft
$2,600/mo
Dist: 1.85 mi
2
2
840 sqft
$2,500/mo
Dist: 1.9 mi
2
2
872 sqft
$2,500/mo
Dist: 1.9 mi
2
2
872 sqft
$2,500/mo
Dist: 1.91 mi
2
2
959 sqft
$2,700/mo
Dist: 2.16 mi
2
2
800 sqft
$3,300/mo
Dist: 2.16 mi
2
2
800 sqft
$3,000/mo
Dist: 2.16 mi
2
2
800 sqft
$3,000/mo
Dist: 2.16 mi
2
2
800 sqft
$2,100/mo
Dist: 2.22 mi
2
2
910 sqft
$2,350/mo
Dist: 2.26 mi
2
2
933 sqft
$1,825/mo
Dist: 2.26 mi
2
2
900 sqft
$2,600/mo
Dist: 2.32 mi
2
2
960 sqft
$2,600/mo
Dist: 2.32 mi
2
2
960 sqft
$2,150/mo
Dist: 2.35 mi
2
2
970 sqft
$3,500/mo
Dist: 2.37 mi
2
2
800 sqft
$2,350/mo
Dist: 2.37 mi
2
2
835 sqft
$3,200/mo
Dist: 2.39 mi
2
2
947 sqft
$2,000/mo
Dist: 2.39 mi
2
2
945 sqft
$3,000/mo
Dist: 2.39 mi
2
2
953 sqft
$2,800/mo
Dist: 2.5 mi
2
2
945 sqft
$2,350/mo
Dist: 2.5 mi
2
2
835 sqft
$2,200/mo
Dist: 2.57 mi
2
2
910 sqft
$2,195/mo
Dist: 2.57 mi
2
2
910 sqft
$2,300/mo
Dist: 2.57 mi
2
2
910 sqft
$2,200/mo
Dist: 2.58 mi
2
2
910 sqft
$2,400/mo
Dist: 2.58 mi
2
2
957 sqft
$2,700/mo
Dist: 2.58 mi
2
2
957 sqft
$2,700/mo
Dist: 2.58 mi
2
2
957 sqft
$2,100/mo
Dist: 2.59 mi
2
2
850 sqft
$3,000/mo
Dist: 2.59 mi
2
2
890 sqft
$3,000/mo
Dist: 2.59 mi
2
2
890 sqft
$2,400/mo
Dist: 2.6 mi
2
2
957 sqft
$2,150/mo
Dist: 2.6 mi
2
2
910 sqft
$2,250/mo
Dist: 2.6 mi
2
2
835 sqft
$2,500/mo
Dist: 2.61 mi
2
2
980 sqft
$2,400/mo
Dist: 2.61 mi
2
2
980 sqft
$2,200/mo
Dist: 2.63 mi
2
2
899 sqft
$2,200/mo
Dist: 2.64 mi
2
2
985 sqft
$2,200/mo
Dist: 2.66 mi
2
2
980 sqft
$2,200/mo
Dist: 2.66 mi
2
2
980 sqft
$2,500/mo
Dist: 2.66 mi
2
2
945 sqft
$2,000/mo
Dist: 2.66 mi
2
2
980 sqft
$2,200/mo
Dist: 2.66 mi
2
2
980 sqft
$2,500/mo
Dist: 2.66 mi
2
2
980 sqft
$2,150/mo
Dist: 2.66 mi
2
2
980 sqft
$2,500/mo
Dist: 2.66 mi
2
2
980 sqft
$2,500/mo
Dist: 2.66 mi
2
2
980 sqft
$2,500/mo
Dist: 2.67 mi
2
2
945 sqft
$2,150/mo
Dist: 2.67 mi
2
2
945 sqft
$2,800/mo
Dist: 2.68 mi
2
2
975 sqft
$2,950/mo
Dist: 2.78 mi
2
2
975 sqft
$4,500/mo
Dist: 2.79 mi
2
2
975 sqft