Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $164 per day and long-term for an average of $1,679 per month, based on similar listings in the area. Estimated short-term cap rate of 2.2%. Estimated long-term cap rate of -1.5%. Don't miss out on this beautiful 2-year-old home! This amazing home is only minutes away from Loop 375 & Fort Bliss. Close to restaurants and shopping centers. Features an open floor plan, 3 grate size bedrooms, primary bedroom has huge walk-in closet, main bathroom has quartz counter tops. The kitchen has a beautiful island and lots of cabinets and quartz counter tops, all stainless-steel appliances, undermount stainless steel sink and a great size pantry. The living room is massive, so you can have family gatherings all year round. Front yard is maintenance free, with synthetic grass, plants and trees. The beautiful backyard is the perfect place to enjoy it all year round, it has a pergola with lights, synthetic grass and pavers, also maintenance free. It also comes with cameras and a doorbell with a camera. 2 car garage with opener. Don't let this turn key home pass you by, come see it TODAY!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $6500 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,616 |
Furnished | unknown |
Year built | 2022 |
Listing Status | Off Market |
MLS | 904263 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $280,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $280,000.
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: $0.
Yearly taxes of $6500, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $24,372.
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: $-4,224.
The estimated property value based on recent sales of similar properties: $280,000.
For a property with an NOI of $-4,224 per year and a market value of $280,000:
Formula: NOI / Current Market Value
$-4,224 / $280,000 = -1.5%
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: $6,084.
The estimated property value based on recent sales of similar properties: $280,000.
For a property with an NOI of $6,084 per year and a market value of $280,000:
Formula: NOI / Current Market Value
$6,084 / $280,000 = 2.2%
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 $280,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-4,224:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-4,224 / ($280,000 × 0.2 + $280,000 × 0.03) = -6.6%
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 $280,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $6,084:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$6,084 / ($280,000 × 0.2 + $280,000 × 0.03) = 10.9%
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: $30,456.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$30,456
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.
387 Properties Comparable listings
$1,800/mo
Dist: 0.0 mi
3
2
1735 sqft
$1,795/mo
Dist: 0.06 mi
3
2
1660 sqft
$1,795/mo
Dist: 0.06 mi
3
2
1660 sqft
$1,800/mo
Dist: 0.06 mi
3
2
1760 sqft
$2,135/mo
Dist: 0.07 mi
3
2
1660 sqft
$2,135/mo
Dist: 0.07 mi
3
2
1660 sqft
$1,525/mo
Dist: 0.78 mi
3
2
1373 sqft
$1,450/mo
Dist: 0.81 mi
3
2
1393 sqft
$1,575/mo
Dist: 0.87 mi
3
2
1456 sqft
$1,575/mo
Dist: 0.87 mi
3
2
1456 sqft
$1,625/mo
Dist: 1.08 mi
3
2
1410 sqft
$1,800/mo
Dist: 1.11 mi
3
2
1743 sqft
$1,850/mo
Dist: 1.14 mi
3
2
1492 sqft
$1,850/mo
Dist: 1.14 mi
3
2
1492 sqft
$1,595/mo
Dist: 1.24 mi
3
2
1486 sqft
$1,595/mo
Dist: 1.24 mi
3
2
1486 sqft
$1,600/mo
Dist: 1.27 mi
3
2
1486 sqft
$1,600/mo
Dist: 1.27 mi
3
2
1486 sqft
$1,450/mo
Dist: 1.28 mi
3
2
1378 sqft
$1,485/mo
Dist: 1.3 mi
3
2
1450 sqft
$1,585/mo
Dist: 1.3 mi
3
2
1450 sqft
$1,525/mo
Dist: 1.35 mi
3
2
1470 sqft
$1,600/mo
Dist: 1.35 mi
3
2
1596 sqft
$1,900/mo
Dist: 1.47 mi
3
2
1545 sqft
$1,900/mo
Dist: 1.47 mi
3
2
1545 sqft
$1,600/mo
Dist: 1.68 mi
3
2
1520 sqft
$1,750/mo
Dist: 1.68 mi
3
2
1520 sqft
$1,700/mo
Dist: 1.84 mi
3
2
1545 sqft
$1,700/mo
Dist: 1.84 mi
3
2
1545 sqft
$1,950/mo
Dist: 1.84 mi
3
2
1853 sqft
$1,825/mo
Dist: 1.84 mi
3
2
1853 sqft
$1,650/mo
Dist: 1.93 mi
3
2
1678 sqft
$1,695/mo
Dist: 1.96 mi
3
2
1740 sqft
$1,695/mo
Dist: 1.97 mi
3
2
1516 sqft
$1,695/mo
Dist: 1.97 mi
3
2
1516 sqft
$1,725/mo
Dist: 1.99 mi
3
2
1649 sqft
$1,600/mo
Dist: 2.0 mi
3
2
1630 sqft
$1,600/mo
Dist: 2.0 mi
3
2
1630 sqft
$1,600/mo
Dist: 2.01 mi
3
2
1516 sqft
$1,600/mo
Dist: 2.01 mi
3
2
1535 sqft
$1,545/mo
Dist: 2.01 mi
3
2
1544 sqft
$1,600/mo
Dist: 2.07 mi
3
2
1403 sqft
$1,650/mo
Dist: 2.07 mi
3
2
1587 sqft
$1,595/mo
Dist: 2.08 mi
3
2
1483 sqft
$1,375/mo
Dist: 2.08 mi
3
2
1508 sqft
$1,650/mo
Dist: 2.08 mi
3
2
1681 sqft
$1,598/mo
Dist: 2.09 mi
3
2
1508 sqft
$1,750/mo
Dist: 2.1 mi
3
2
1632 sqft
$1,750/mo
Dist: 2.1 mi
3
2
1632 sqft
$1,835/mo
Dist: 2.15 mi
3
2
1598 sqft
$1,695/mo
Dist: 2.21 mi
3
2
1633 sqft
$1,695/mo
Dist: 2.21 mi
3
2
1633 sqft
$1,750/mo
Dist: 2.33 mi
3
2
1622 sqft
$1,635/mo
Dist: 2.39 mi
3
2
1623 sqft
$1,295/mo
Dist: 2.46 mi
3
2
1519 sqft
$1,635/mo
Dist: 2.47 mi
3
2
1613 sqft
$1,650/mo
Dist: 2.48 mi
3
2
1404 sqft
$1,800/mo
Dist: 2.48 mi
3
2
1583 sqft
$1,675/mo
Dist: 2.48 mi
3
2
1794 sqft
$1,650/mo
Dist: 2.49 mi
3
2
1442 sqft
$1,550/mo
Dist: 2.52 mi
3
2
1461 sqft
$1,570/mo
Dist: 2.52 mi
3
2
1542 sqft
$1,550/mo
Dist: 2.53 mi
3
2
1391 sqft
$1,775/mo
Dist: 2.53 mi
3
2
1749 sqft
$1,775/mo
Dist: 2.53 mi
3
2
1749 sqft
$1,755/mo
Dist: 2.54 mi
3
2
1622 sqft
$1,700/mo
Dist: 2.54 mi
3
2
1672 sqft
$1,750/mo
Dist: 2.56 mi
3
2
1444 sqft
$1,500/mo
Dist: 2.57 mi
3
2
1376 sqft
$1,575/mo
Dist: 2.57 mi
3
2
1509 sqft
$1,600/mo
Dist: 2.58 mi
3
2
1446 sqft
$1,750/mo
Dist: 2.58 mi
3
2
1534 sqft
$1,750/mo
Dist: 2.58 mi
3
2
1534 sqft
$1,775/mo
Dist: 2.58 mi
3
2
1588 sqft
$1,775/mo
Dist: 2.58 mi
3
2
1588 sqft
$1,395/mo
Dist: 2.61 mi
3
2
1408 sqft
$1,700/mo
Dist: 2.63 mi
3
2
1591 sqft
$1,700/mo
Dist: 2.63 mi
3
2
1591 sqft
$1,700/mo
Dist: 2.64 mi
3
2
1604 sqft
$1,800/mo
Dist: 2.64 mi
3
2
1814 sqft
$1,800/mo
Dist: 2.64 mi
3
2
1814 sqft
$1,550/mo
Dist: 2.65 mi
3
2
1416 sqft
$1,750/mo
Dist: 2.65 mi
3
2
1534 sqft
$1,835/mo
Dist: 2.65 mi
3
2
1842 sqft
$1,300/mo
Dist: 2.77 mi
3
2
1600 sqft
$1,750/mo
Dist: 2.79 mi
3
2
1380 sqft
$1,950/mo
Dist: 2.79 mi
3
2
1389 sqft
$1,350/mo
Dist: 2.79 mi
3
2
1415 sqft
$1,500/mo
Dist: 2.79 mi
3
2
1494 sqft
$1,950/mo
Dist: 2.82 mi
3
2
1754 sqft
$1,650/mo
Dist: 2.83 mi
3
2
1550 sqft
$1,595/mo
Dist: 2.89 mi
3
2
1467 sqft
$1,865/mo
Dist: 3.01 mi
3
2
1721 sqft
$1,700/mo
Dist: 3.06 mi
3
2
1700 sqft
$1,850/mo
Dist: 3.06 mi
3
2
1767 sqft
$1,565/mo
Dist: 3.08 mi
3
2
1523 sqft
$1,675/mo
Dist: 3.08 mi
3
2
1547 sqft
$1,675/mo
Dist: 3.08 mi
3
2
1547 sqft
$1,575/mo
Dist: 3.08 mi
3
2
1654 sqft
$1,800/mo
Dist: 3.12 mi
3
2
1689 sqft