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 $278 per day and long-term for an average of $2,256 per month, based on similar listings in the area. Estimated short-term cap rate of 11.5%. Estimated long-term cap rate of 1.3%. Large 2/2, probably the best senior 18 hole golf community. One resident must be 55 in Wynmoor. Tiles throughout. Large closets, large vanities, new toilets, stove, dishwasher, a/c, hot water tank, and rare storm shutters floor to ceiling both front and back of condo. New windows in the enclosed patio. 75 different clubs, plus a theatre, clubhouse, restaurant, fitness center, zumba, billiards, hot spa, BBQ stations, movie theatre, tennis, pickleball, pools, and maintenance dept. New elevator, and all assessments are paid. In house bus service for your convenience or walk to the plaza. Includes basic cable, HBO, and water, etc.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $547 |
Rental Policy | daily |
Yearly Taxes | $2927 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,162 |
Furnished | unknown |
Year built | 1980 |
Listing Status | Off Market |
MLS | F10430943 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $230,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $230,000.
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: $547.
Yearly taxes of $2927, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $24,180.
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: $2,892.
The estimated property value based on recent sales of similar properties: $230,000.
For a property with an NOI of $2,892 per year and a market value of $230,000:
Formula: NOI / Current Market Value
$2,892 / $230,000 = 1.3%
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: $26,448.
The estimated property value based on recent sales of similar properties: $230,000.
For a property with an NOI of $26,448 per year and a market value of $230,000:
Formula: NOI / Current Market Value
$26,448 / $230,000 = 11.5%
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 $230,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $2,892:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$2,892 / ($230,000 × 0.2 + $230,000 × 0.03) = 5.5%
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 $230,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $26,448:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$26,448 / ($230,000 × 0.2 + $230,000 × 0.03) = 53.0%
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: $50,628.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$50,628
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.
238 Properties Comparable listings
$1,900/mo
Dist: 0.06 mi
2
2
1162 sqft
$1,950/mo
Dist: 0.06 mi
2
2
1162 sqft
$3,000/mo
Dist: 0.06 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.06 mi
2
2
1162 sqft
$3,000/mo
Dist: 0.06 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.17 mi
2
2
1156 sqft
$2,500/mo
Dist: 0.18 mi
2
2
1161 sqft
$2,250/mo
Dist: 0.18 mi
2
2
1161 sqft
$1,900/mo
Dist: 0.2 mi
2
2
1161 sqft
$2,200/mo
Dist: 0.22 mi
2
2
1300 sqft
$3,500/mo
Dist: 0.22 mi
2
2
1291 sqft
$2,000/mo
Dist: 0.22 mi
2
2
1165 sqft
$3,500/mo
Dist: 0.22 mi
2
2
1163 sqft
$1,750/mo
Dist: 0.22 mi
2
2
1160 sqft
$3,500/mo
Dist: 0.22 mi
2
2
1291 sqft
$1,900/mo
Dist: 0.23 mi
2
2
1162 sqft
$2,200/mo
Dist: 0.24 mi
2
2
1161 sqft
$2,000/mo
Dist: 0.24 mi
2
2
1165 sqft
$2,000/mo
Dist: 0.24 mi
2
2
1162 sqft
$2,100/mo
Dist: 0.24 mi
2
2
1165 sqft
$1,900/mo
Dist: 0.25 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.25 mi
2
2
1156 sqft
$1,850/mo
Dist: 0.25 mi
2
2
1161 sqft
$1,800/mo
Dist: 0.25 mi
2
2
1156 sqft
$2,200/mo
Dist: 0.25 mi
2
2
1300 sqft
$2,000/mo
Dist: 0.25 mi
2
2
1156 sqft
$1,900/mo
Dist: 0.25 mi
2
2
1156 sqft
$1,700/mo
Dist: 0.25 mi
2
2
1156 sqft
$1,700/mo
Dist: 0.25 mi
2
2
1156 sqft
$2,200/mo
Dist: 0.26 mi
2
2
1200 sqft
$2,200/mo
Dist: 0.26 mi
2
2
1200 sqft
$3,500/mo
Dist: 0.26 mi
2
2
1160 sqft
$2,000/mo
Dist: 0.27 mi
2
2
1161 sqft
$2,200/mo
Dist: 0.27 mi
2
2
1161 sqft
$2,150/mo
Dist: 0.3 mi
2
2
1291 sqft
$2,200/mo
Dist: 0.3 mi
2
2
1162 sqft
$1,950/mo
Dist: 0.3 mi
2
2
1162 sqft
$1,750/mo
Dist: 0.3 mi
2
2
1162 sqft
$1,750/mo
Dist: 0.3 mi
2
2
1162 sqft
$1,900/mo
Dist: 0.31 mi
2
2
1161 sqft
$3,500/mo
Dist: 0.31 mi
2
2
1156 sqft
$2,100/mo
Dist: 0.31 mi
2
2
1161 sqft
$2,000/mo
Dist: 0.31 mi
2
2
1162 sqft
$2,100/mo
Dist: 0.31 mi
2
2
1161 sqft
$2,000/mo
Dist: 0.31 mi
2
2
1300 sqft
$1,900/mo
Dist: 0.32 mi
2
2
1161 sqft
$2,000/mo
Dist: 0.32 mi
2
2
1161 sqft
$2,100/mo
Dist: 0.32 mi
2
2
1161 sqft
$1,900/mo
Dist: 0.32 mi
2
2
1161 sqft
$2,500/mo
Dist: 0.33 mi
2
2
1119 sqft
$2,500/mo
Dist: 0.33 mi
2
2
1162 sqft
$2,200/mo
Dist: 0.33 mi
2
2
1044 sqft
$2,500/mo
Dist: 0.33 mi
2
2
1119 sqft
$2,050/mo
Dist: 0.33 mi
2
2
1285 sqft
$2,000/mo
Dist: 0.33 mi
2
2
1162 sqft
$2,190/mo
Dist: 0.33 mi
2
2
1160 sqft
$2,000/mo
Dist: 0.34 mi
2
2
1296 sqft
$1,850/mo
Dist: 0.35 mi
2
2
1160 sqft
$1,850/mo
Dist: 0.35 mi
2
2
1160 sqft
$1,945/mo
Dist: 0.35 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.42 mi
2
2
1156 sqft
$1,800/mo
Dist: 0.42 mi
2
2
1115 sqft
$2,000/mo
Dist: 0.42 mi
2
2
1162 sqft
$2,150/mo
Dist: 0.44 mi
2
2
1110 sqft
$2,200/mo
Dist: 0.45 mi
2
2
1150 sqft
$2,000/mo
Dist: 0.45 mi
2
2
1150 sqft
$2,300/mo
Dist: 0.45 mi
2
2
1178 sqft
$2,200/mo
Dist: 0.45 mi
2
2
1150 sqft
$2,000/mo
Dist: 0.45 mi
2
2
1150 sqft
$2,300/mo
Dist: 0.45 mi
2
2
1178 sqft
$3,250/mo
Dist: 0.47 mi
2
2
1002 sqft
$3,500/mo
Dist: 0.47 mi
2
2
1002 sqft
$1,800/mo
Dist: 0.48 mi
2
2
1132 sqft
$4,000/mo
Dist: 0.5 mi
2
2
1002 sqft
$1,700/mo
Dist: 0.5 mi
2
2
1002 sqft
$3,500/mo
Dist: 0.5 mi
2
2
1040 sqft
$3,500/mo
Dist: 0.5 mi
2
2
1040 sqft
$1,850/mo
Dist: 0.51 mi
2
2
1000 sqft
$2,000/mo
Dist: 0.51 mi
2
2
1162 sqft
$1,675/mo
Dist: 0.55 mi
2
2
1052 sqft
$2,000/mo
Dist: 0.62 mi
2
2
1160 sqft
$1,900/mo
Dist: 0.65 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.65 mi
2
2
1040 sqft
$2,000/mo
Dist: 0.68 mi
2
2
1275 sqft
$2,300/mo
Dist: 0.7 mi
2
2
1275 sqft
$2,000/mo
Dist: 0.7 mi
2
2
1275 sqft
$2,000/mo
Dist: 0.7 mi
2
2
1275 sqft
$4,000/mo
Dist: 0.72 mi
2
2
1157 sqft
$2,200/mo
Dist: 0.73 mi
2
2
1155 sqft
$3,500/mo
Dist: 0.76 mi
2
2
1225 sqft
$2,300/mo
Dist: 0.77 mi
2
2
1157 sqft
$1,900/mo
Dist: 0.77 mi
2
2
1200 sqft
$1,900/mo
Dist: 0.77 mi
2
2
1200 sqft
$2,100/mo
Dist: 0.78 mi
2
2
1157 sqft
$3,500/mo
Dist: 0.78 mi
2
2
1225 sqft
$1,950/mo
Dist: 0.78 mi
2
2
1157 sqft
$2,500/mo
Dist: 0.78 mi
2
2
1157 sqft
$1,895/mo
Dist: 1.08 mi
2
2
1079 sqft
$2,390/mo
Dist: 1.08 mi
2
2
1300 sqft
$2,370/mo
Dist: 1.15 mi
2
2
1300 sqft
