Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $254 per day and long-term for an average of $3,300 per month, based on similar listings in the area. Estimated short-term cap rate of 6.2%. Estimated long-term cap rate of 3.0%. BEAUTIFUL 3 BED TOWNHOME IN DEERFIELD BEACH. LOCATION IS KEY TO THE PROPERTY. 15 MINUTES FROM DEERFIELD BEACH UPDATED KITCHEN, GRANITE COUNTERTOPS, STAINLESS STEAL APPLIANCES. NEUTRAL CERAMIC TILE FIRST FLOOR. ALL WOOD FLOORS UP STAIRS. THIS TOWNHOME IS VERY SPACIOUS, OPEN AND BRIGHT. NICE SIZE BEDROOMS MASTER BEDROOM DOWNSTAIRS SLIDING DOORS OPEN UP TO A LARGE PATIO AND YARD PERFECT FOR ENTERTAINING CLOSE TO ALL MAJOR HIGHWAYS AND SHOPPING
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $295 |
Rental Policy | daily |
Yearly Taxes | $4365 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,122 |
Furnished | unknown |
Year built | 1990 |
Listing Status | Off Market |
MLS | F10428277 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $339,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $339,000.
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: $295.
Yearly taxes of $4365, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $29,556.
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: $10,044.
The estimated property value based on recent sales of similar properties: $339,000.
For a property with an NOI of $10,044 per year and a market value of $339,000:
Formula: NOI / Current Market Value
$10,044 / $339,000 = 3.0%
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: $20,880.
The estimated property value based on recent sales of similar properties: $339,000.
For a property with an NOI of $20,880 per year and a market value of $339,000:
Formula: NOI / Current Market Value
$20,880 / $339,000 = 6.2%
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 $339,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $10,044:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$10,044 / ($339,000 × 0.2 + $339,000 × 0.03) = 12.9%
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 $339,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $20,880:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$20,880 / ($339,000 × 0.2 + $339,000 × 0.03) = 28.8%
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: $50,436.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$50,436
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.
131 Properties Comparable listings
$3,200/mo
Dist: 0.14 mi
3
2
1191 sqft
$2,700/mo
Dist: 0.14 mi
3
2
1191 sqft
$3,400/mo
Dist: 0.24 mi
3
2
1278 sqft
$2,300/mo
Dist: 0.26 mi
3
2
974 sqft
$2,500/mo
Dist: 0.26 mi
3
2
1090 sqft
$2,500/mo
Dist: 0.26 mi
3
2
1090 sqft
$2,500/mo
Dist: 0.26 mi
3
2
1090 sqft
$2,600/mo
Dist: 0.6 mi
3
2
1004 sqft
$2,500/mo
Dist: 0.69 mi
3
2
1148 sqft
$2,950/mo
Dist: 0.77 mi
3
2
1250 sqft
$2,250/mo
Dist: 0.82 mi
3
2
974 sqft
$23,009/mo
Dist: 0.83 mi
3
2
974 sqft
$2,350/mo
Dist: 0.88 mi
3
2
1076 sqft
$2,350/mo
Dist: 0.88 mi
3
2
1076 sqft
$3,100/mo
Dist: 0.88 mi
3
2
1076 sqft
$2,300/mo
Dist: 0.9 mi
3
2
1200 sqft
$3,500/mo
Dist: 0.9 mi
3
2
1241 sqft
$2,600/mo
Dist: 0.94 mi
3
2
974 sqft
$2,450/mo
Dist: 0.98 mi
3
2
974 sqft
$2,450/mo
Dist: 0.98 mi
3
2
974 sqft
$2,700/mo
Dist: 0.98 mi
3
2
974 sqft
$2,700/mo
Dist: 0.98 mi
3
2
974 sqft
$2,645/mo
Dist: 1.13 mi
3
2
1284 sqft
$2,750/mo
Dist: 1.17 mi
3
2
1032 sqft
$3,300/mo
Dist: 1.28 mi
3
2
1028 sqft
$2,500/mo
Dist: 1.29 mi
3
2
1023 sqft
$2,500/mo
Dist: 1.29 mi
3
2
1023 sqft
$3,000/mo
Dist: 1.38 mi
3
2
1233 sqft
$2,970/mo
Dist: 1.44 mi
3
2
1276 sqft
$2,900/mo
Dist: 1.54 mi
3
2
1224 sqft
$4,000/mo
Dist: 1.66 mi
3
2
1123 sqft
$3,700/mo
Dist: 1.66 mi
3
2
1123 sqft
$2,950/mo
Dist: 1.68 mi
3
2
1042 sqft
$3,800/mo
Dist: 1.71 mi
3
2
1006 sqft
$3,800/mo
Dist: 1.71 mi
3
2
1006 sqft
$2,595/mo
Dist: 1.72 mi
3
2
1097 sqft
$2,875/mo
Dist: 1.72 mi
3
2
1097 sqft
$2,515/mo
Dist: 1.72 mi
3
2
1117 sqft
$3,150/mo
Dist: 1.72 mi
3
2
1130 sqft
$3,150/mo
Dist: 1.72 mi
3
2
1130 sqft
$2,675/mo
Dist: 1.72 mi
3
2
1173 sqft
$3,150/mo
Dist: 1.74 mi
3
2
1200 sqft
$4,600/mo
Dist: 1.77 mi
3
2
1117 sqft
$3,450/mo
Dist: 1.85 mi
3
2
1032 sqft
$3,500/mo
Dist: 1.85 mi
3
2
1044 sqft
$3,000/mo
Dist: 1.88 mi
3
2
1173 sqft
$3,000/mo
Dist: 1.92 mi
3
2
1133 sqft
$3,000/mo
Dist: 1.92 mi
3
2
1159 sqft
$3,325/mo
Dist: 1.93 mi
3
2
1186 sqft
$3,100/mo
Dist: 1.99 mi
3
2
1205 sqft
$3,000/mo
Dist: 2.02 mi
3
2
1109 sqft
$2,800/mo
Dist: 2.02 mi
3
2
1222 sqft
$2,800/mo
Dist: 2.02 mi
3
2
1222 sqft
$3,800/mo
Dist: 2.03 mi
3
2
1013 sqft
$3,800/mo
Dist: 2.03 mi
3
2
1013 sqft
$3,800/mo
Dist: 2.03 mi
3
2
1013 sqft
$3,800/mo
Dist: 2.03 mi
3
2
1013 sqft
$3,800/mo
Dist: 2.03 mi
3
2
1100 sqft
$3,800/mo
Dist: 2.03 mi
3
2
1100 sqft
$3,100/mo
Dist: 2.05 mi
3
2
1159 sqft
$3,200/mo
Dist: 2.09 mi
3
2
1180 sqft
$3,050/mo
Dist: 2.13 mi
3
2
1166 sqft
$3,300/mo
Dist: 2.14 mi
3
2
1117 sqft
$3,250/mo
Dist: 2.2 mi
3
2
1004 sqft
$3,000/mo
Dist: 2.2 mi
3
2
1212 sqft
$3,000/mo
Dist: 2.57 mi
3
2
1281 sqft
$3,150/mo
Dist: 3.09 mi
3
2
1130 sqft
$3,365/mo
Dist: 4.85 mi
3
2
1285 sqft
$2,100/mo
Dist: 5.29 mi
3
2
1170 sqft
$2,600/mo
Dist: 5.62 mi
3
2
1160 sqft
$3,000/mo
Dist: 7.87 mi
3
2
1127 sqft