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 $133 per day and long-term for an average of $1,903 per month, based on similar listings in the area. Estimated short-term cap rate of 1.9%. Estimated long-term cap rate of 1.1%. The Laguna boasts of a coziness that other homes do not. The warmth begins at the front porch & continues throughout. Huge tiled entry says ''Welcome!'' Great room, kitchen & dining combine to create an open gathering area of the home. Kitchen includes an island for add'l work space. Zoned master suite w/luxurious bath & spacious walk-in closet. 3 secondary bedrooms & full bath. Utility room. Double car garage. Covered patio for enjoying the outdoors. Interior photos are of a furnished model of the Laguna. Some pictured features may not be included features. Please verify these with a representative of the Seller.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $790 |
Bedrooms | 4 |
Bathrooms | 2 |
SQFT | 1,888 |
Furnished | unknown |
Year built | 2024 |
Listing Status | Off Market |
MLS | 903706 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $292,950 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $292,950.
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: $0.
Yearly taxes of $790, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $19,500.
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: $3,336.
The estimated property value based on recent sales of similar properties: $292,950.
For a property with an NOI of $3,336 per year and a market value of $292,950:
Formula: NOI / Current Market Value
$3,336 / $292,950 = 1.1%
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: $5,712.
The estimated property value based on recent sales of similar properties: $292,950.
For a property with an NOI of $5,712 per year and a market value of $292,950:
Formula: NOI / Current Market Value
$5,712 / $292,950 = 1.9%
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 $292,950 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $3,336:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$3,336 / ($292,950 × 0.2 + $292,950 × 0.03) = 5.0%
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 $292,950 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $5,712:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$5,712 / ($292,950 × 0.2 + $292,950 × 0.03) = 9.6%
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: $25,212.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$25,212
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.
220 Properties Comparable listings
$2,135/mo
Dist: 4.02 mi
4
2
1747 sqft
$1,875/mo
Dist: 4.02 mi
4
2
1853 sqft
$1,875/mo
Dist: 4.02 mi
4
2
1853 sqft
$2,200/mo
Dist: 4.02 mi
4
2
2010 sqft
$1,650/mo
Dist: 4.37 mi
4
2
1624 sqft
$1,650/mo
Dist: 4.37 mi
4
2
1624 sqft
$1,800/mo
Dist: 4.37 mi
4
2
1630 sqft
$1,735/mo
Dist: 4.37 mi
4
2
1631 sqft
$1,735/mo
Dist: 4.37 mi
4
2
1631 sqft
$1,800/mo
Dist: 4.37 mi
4
2
1634 sqft
$1,750/mo
Dist: 4.37 mi
4
2
1635 sqft
$1,595/mo
Dist: 4.37 mi
4
2
1657 sqft
$1,595/mo
Dist: 4.37 mi
4
2
1657 sqft
$1,650/mo
Dist: 4.37 mi
4
2
1658 sqft
$1,650/mo
Dist: 4.37 mi
4
2
1668 sqft
$1,650/mo
Dist: 4.37 mi
4
2
1668 sqft
$1,800/mo
Dist: 4.37 mi
4
2
1675 sqft
$1,725/mo
Dist: 4.37 mi
4
2
1682 sqft
$1,900/mo
Dist: 4.37 mi
4
2
1700 sqft
$1,825/mo
Dist: 4.37 mi
4
2
1720 sqft
$1,935/mo
Dist: 4.37 mi
4
2
1724 sqft
$1,695/mo
Dist: 4.37 mi
4
2
1730 sqft
$1,800/mo
Dist: 4.37 mi
4
2
1746 sqft
$2,095/mo
Dist: 4.37 mi
4
2
1750 sqft
$2,095/mo
Dist: 4.37 mi
4
2
1750 sqft
$1,795/mo
Dist: 4.37 mi
4
2
1767 sqft
$1,900/mo
Dist: 4.37 mi
4
2
1821 sqft
$2,150/mo
Dist: 4.37 mi
4
2
1821 sqft
$1,850/mo
Dist: 4.37 mi
4
2
1833 sqft
$1,850/mo
Dist: 4.37 mi
4
2
1859 sqft
$2,000/mo
Dist: 4.37 mi
4
2
1887 sqft
$1,750/mo
Dist: 4.37 mi
4
2
1900 sqft
$2,400/mo
Dist: 4.37 mi
4
2
1910 sqft
$2,235/mo
Dist: 4.37 mi
4
2
1910 sqft
$2,550/mo
Dist: 4.37 mi
4
2
1913 sqft
$2,550/mo
Dist: 4.37 mi
4
2
1913 sqft
$1,900/mo
Dist: 4.37 mi
4
2
1944 sqft
$2,600/mo
Dist: 4.37 mi
4
2
2091 sqft
$1,750/mo
Dist: 10.75 mi
4
2
1687 sqft
$1,850/mo
Dist: 10.75 mi
4
2
1687 sqft
$1,735/mo
Dist: 13.22 mi
4
2
1672 sqft
$1,625/mo
Dist: 13.33 mi
4
2
1729 sqft
$2,300/mo
Dist: 13.49 mi
4
2
1785 sqft
$1,650/mo
Dist: 13.5 mi
4
2
1622 sqft
$1,759/mo
Dist: 13.51 mi
4
2
1740 sqft
$1,600/mo
Dist: 13.73 mi
4
2
2032 sqft
$1,695/mo
Dist: 13.85 mi
4
2
1819 sqft
$2,150/mo
Dist: 13.86 mi
4
2
1983 sqft
$2,250/mo
Dist: 13.86 mi
4
2
1983 sqft
$1,875/mo
Dist: 13.99 mi
4
2
1906 sqft
$1,750/mo
Dist: 14.14 mi
4
2
1624 sqft
$1,750/mo
Dist: 14.14 mi
4
2
1624 sqft
$2,260/mo
Dist: 14.14 mi
4
2
1979 sqft
$1,900/mo
Dist: 14.14 mi
4
2
2084 sqft
$1,895/mo
Dist: 14.19 mi
4
2
2068 sqft
$2,400/mo
Dist: 14.23 mi
4
2
1895 sqft
$1,800/mo
Dist: 14.28 mi
4
2
1860 sqft
$1,850/mo
Dist: 14.28 mi
4
2
1860 sqft
$1,795/mo
Dist: 14.39 mi
4
2
2145 sqft
$1,795/mo
Dist: 14.39 mi
4
2
2145 sqft
$1,535/mo
Dist: 14.43 mi
4
2
1705 sqft
$1,800/mo
Dist: 14.44 mi
4
2
1746 sqft
$1,800/mo
Dist: 14.46 mi
4
2
1746 sqft
$1,700/mo
Dist: 14.47 mi
4
2
1807 sqft
$2,300/mo
Dist: 14.5 mi
4
2
1864 sqft
$1,695/mo
Dist: 14.54 mi
4
2
1637 sqft
$1,695/mo
Dist: 14.54 mi
4
2
1637 sqft
$1,850/mo
Dist: 14.7 mi
4
2
2072 sqft
$1,800/mo
Dist: 14.8 mi
4
2
2108 sqft
$1,800/mo
Dist: 14.84 mi
4
2
1707 sqft
$1,795/mo
Dist: 14.89 mi
4
2
1783 sqft
$1,795/mo
Dist: 14.89 mi
4
2
1783 sqft
$2,000/mo
Dist: 14.93 mi
4
2
1846 sqft
$2,100/mo
Dist: 14.94 mi
4
2
1838 sqft
$1,850/mo
Dist: 14.94 mi
4
2
1840 sqft
$1,950/mo
Dist: 14.94 mi
4
2
1888 sqft
$1,950/mo
Dist: 14.94 mi
4
2
1888 sqft
$1,925/mo
Dist: 15.0 mi
4
2
2062 sqft
$2,000/mo
Dist: 15.03 mi
4
2
1819 sqft
$2,000/mo
Dist: 15.03 mi
4
2
1819 sqft
$1,895/mo
Dist: 15.04 mi
4
2
1707 sqft
$1,700/mo
Dist: 15.11 mi
4
2
1687 sqft
$2,100/mo
Dist: 15.12 mi
4
2
1930 sqft
$2,150/mo
Dist: 15.12 mi
4
2
1930 sqft
$1,975/mo
Dist: 15.14 mi
4
2
1768 sqft
$1,975/mo
Dist: 15.14 mi
4
2
1768 sqft
$1,850/mo
Dist: 15.14 mi
4
2
1856 sqft
$1,850/mo
Dist: 15.14 mi
4
2
1856 sqft
$1,695/mo
Dist: 15.27 mi
4
2
1714 sqft
$1,600/mo
Dist: 15.27 mi
4
2
1760 sqft
$2,100/mo
Dist: 15.28 mi
4
2
1833 sqft
$2,185/mo
Dist: 15.3 mi
4
2
1869 sqft
$2,100/mo
Dist: 15.31 mi
4
2
1845 sqft
$2,150/mo
Dist: 15.37 mi
4
2
1657 sqft
$1,695/mo
Dist: 15.4 mi
4
2
1626 sqft
$1,695/mo
Dist: 15.4 mi
4
2
1626 sqft
$1,900/mo
Dist: 15.46 mi
4
2
1797 sqft
$1,900/mo
Dist: 15.46 mi
4
2
1797 sqft
$2,200/mo
Dist: 15.48 mi
4
2
2010 sqft
$2,100/mo
Dist: 15.51 mi
4
2
1811 sqft
