Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $137 per day and long-term for an average of $1,643 per month, based on similar listings in the area. Estimated short-term cap rate of 5.5%. Estimated long-term cap rate of -0.3%. Ready to move in, house just got painted, carpet replaced & new roof installed. Large living area W/fireplace, formal dining, kitchen, dining area, large lot in cul-de-sac w/plenty of space to make your own backyard oasis. Easy access to shopping & US 54 & Loop 375.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $6409 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,465 |
Furnished | unknown |
Year built | 1988 |
Listing Status | Off Market |
MLS | 904457 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $219,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $219,000.
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 $6409, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $20,388.
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: $-672.
The estimated property value based on recent sales of similar properties: $219,000.
For a property with an NOI of $-672 per year and a market value of $219,000:
Formula: NOI / Current Market Value
$-672 / $219,000 = -0.3%
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: $12,000.
The estimated property value based on recent sales of similar properties: $219,000.
For a property with an NOI of $12,000 per year and a market value of $219,000:
Formula: NOI / Current Market Value
$12,000 / $219,000 = 5.5%
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 $219,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-672:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-672 / ($219,000 × 0.2 + $219,000 × 0.03) = -1.3%
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 $219,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $12,000:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$12,000 / ($219,000 × 0.2 + $219,000 × 0.03) = 25.8%
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: $32,388.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$32,388
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.
144 Properties Comparable listings
$1,785/mo
Dist: 0.17 mi
3
2
1544 sqft
$1,395/mo
Dist: 0.19 mi
3
2
1458 sqft
$1,600/mo
Dist: 0.19 mi
3
2
1423 sqft
$1,375/mo
Dist: 0.25 mi
3
2
1349 sqft
$1,600/mo
Dist: 0.37 mi
3
2
1405 sqft
$1,650/mo
Dist: 0.37 mi
3
2
1405 sqft
$1,520/mo
Dist: 0.4 mi
3
2
1313 sqft
$1,650/mo
Dist: 0.42 mi
3
2
1602 sqft
$1,785/mo
Dist: 0.44 mi
3
2
1626 sqft
$1,400/mo
Dist: 0.44 mi
3
2
1590 sqft
$1,750/mo
Dist: 0.45 mi
3
2
1326 sqft
$1,550/mo
Dist: 0.47 mi
3
2
1464 sqft
$1,550/mo
Dist: 0.47 mi
3
2
1464 sqft
$1,600/mo
Dist: 0.48 mi
3
2
1329 sqft
$1,600/mo
Dist: 0.48 mi
3
2
1329 sqft
$1,850/mo
Dist: 0.49 mi
3
2
1680 sqft
$1,850/mo
Dist: 0.49 mi
3
2
1680 sqft
$1,650/mo
Dist: 0.49 mi
3
2
1678 sqft
$1,750/mo
Dist: 0.49 mi
3
2
1442 sqft
$1,500/mo
Dist: 0.51 mi
3
2
1413 sqft
$1,800/mo
Dist: 0.52 mi
3
2
1319 sqft
$2,300/mo
Dist: 0.54 mi
3
2
1576 sqft
$1,800/mo
Dist: 0.59 mi
3
2
1487 sqft
$1,425/mo
Dist: 0.67 mi
3
2
1532 sqft
$1,600/mo
Dist: 0.68 mi
3
2
1537 sqft
$1,700/mo
Dist: 0.73 mi
3
2
1258 sqft
$1,600/mo
Dist: 0.73 mi
3
2
1258 sqft
$1,575/mo
Dist: 0.81 mi
3
2
1465 sqft
$1,750/mo
Dist: 0.85 mi
3
2
1395 sqft
$1,585/mo
Dist: 0.88 mi
3
2
1525 sqft
$1,650/mo
Dist: 0.88 mi
3
2
1521 sqft
$1,650/mo
Dist: 0.91 mi
3
2
1323 sqft
$1,600/mo
Dist: 0.94 mi
3
2
1460 sqft
$1,700/mo
Dist: 1.15 mi
3
2
1520 sqft
$1,700/mo
Dist: 1.15 mi
3
2
1520 sqft
$1,500/mo
Dist: 1.27 mi
3
2
1451 sqft
$1,850/mo
Dist: 1.32 mi
3
2
1681 sqft
$1,850/mo
Dist: 1.32 mi
3
2
1681 sqft
$1,650/mo
Dist: 1.33 mi
3
2
1650 sqft
$1,750/mo
Dist: 1.42 mi
3
2
1574 sqft
$1,695/mo
Dist: 1.44 mi
3
2
1634 sqft
$1,750/mo
Dist: 1.45 mi
3
2
1565 sqft
$1,400/mo
Dist: 1.51 mi
3
2
1430 sqft
$1,750/mo
Dist: 1.56 mi
3
2
1613 sqft
$1,595/mo
Dist: 1.57 mi
3
2
1466 sqft
$1,735/mo
Dist: 1.6 mi
3
2
1561 sqft
$1,635/mo
Dist: 1.6 mi
3
2
1561 sqft
$1,500/mo
Dist: 1.75 mi
3
2
1516 sqft
$1,550/mo
Dist: 1.76 mi
3
2
1537 sqft
$1,600/mo
Dist: 1.87 mi
3
2
1522 sqft
$1,600/mo
Dist: 1.87 mi
3
2
1522 sqft
$1,425/mo
Dist: 1.87 mi
3
2
1409 sqft
$1,425/mo
Dist: 1.87 mi
3
2
1409 sqft
$1,300/mo
Dist: 1.88 mi
3
2
1286 sqft
$1,800/mo
Dist: 1.91 mi
3
2
1561 sqft
$1,635/mo
Dist: 1.91 mi
3
2
1567 sqft
$1,235/mo
Dist: 1.94 mi
3
2
1255 sqft
$1,650/mo
Dist: 1.98 mi
3
2
1523 sqft
$1,195/mo
Dist: 1.99 mi
3
2
1344 sqft
$1,999/mo
Dist: 2.1 mi
3
2
1445 sqft
$1,495/mo
Dist: 2.1 mi
3
2
1484 sqft
$1,375/mo
Dist: 2.16 mi
3
2
1245 sqft
$1,375/mo
Dist: 2.16 mi
3
2
1245 sqft
$1,850/mo
Dist: 2.18 mi
3
2
1449 sqft
$1,500/mo
Dist: 2.24 mi
3
2
1528 sqft
$1,295/mo
Dist: 2.27 mi
3
2
1558 sqft
$1,995/mo
Dist: 2.38 mi
3
2
1610 sqft
$2,364/mo
Dist: 2.56 mi
3
2
1445 sqft
$2,364/mo
Dist: 2.56 mi
3
2
1445 sqft
$2,364/mo
Dist: 2.56 mi
3
2
1445 sqft
$2,364/mo
Dist: 2.56 mi
3
2
1445 sqft
$1,635/mo
Dist: 4.29 mi
3
2
1590 sqft
$1,600/mo
Dist: 4.29 mi
3
2
1333 sqft
$1,750/mo
Dist: 4.3 mi
3
2
1495 sqft
$1,750/mo
Dist: 4.3 mi
3
2
1495 sqft
$1,585/mo
Dist: 4.41 mi
3
2
1682 sqft
$1,495/mo
Dist: 4.43 mi
3
2
1323 sqft
$1,450/mo
Dist: 4.44 mi
3
2
1371 sqft
$1,750/mo
Dist: 4.47 mi
3
2
1466 sqft
$1,600/mo
Dist: 4.52 mi
3
2
1259 sqft
$1,600/mo
Dist: 4.52 mi
3
2
1259 sqft
$1,585/mo
Dist: 4.53 mi
3
2
1645 sqft
$1,700/mo
Dist: 4.55 mi
3
2
1357 sqft
$1,900/mo
Dist: 4.56 mi
3
2
1330 sqft
$1,650/mo
Dist: 4.57 mi
3
2
1547 sqft
$1,500/mo
Dist: 4.58 mi
3
2
1457 sqft
$1,500/mo
Dist: 4.58 mi
3
2
1457 sqft
$1,000/mo
Dist: 4.6 mi
3
2
1330 sqft
$1,535/mo
Dist: 4.63 mi
3
2
1535 sqft
$1,635/mo
Dist: 4.67 mi
3
2
1453 sqft
$1,550/mo
Dist: 4.69 mi
3
2
1262 sqft
$1,550/mo
Dist: 4.69 mi
3
2
1262 sqft
$1,635/mo
Dist: 4.71 mi
3
2
1590 sqft
$1,685/mo
Dist: 4.71 mi
3
2
1590 sqft
$1,650/mo
Dist: 4.72 mi
3
2
1590 sqft
$1,500/mo
Dist: 4.72 mi
3
2
1445 sqft
$1,465/mo
Dist: 4.74 mi
3
2
1394 sqft
$1,495/mo
Dist: 4.77 mi
3
2
1380 sqft
$1,550/mo
Dist: 4.78 mi
3
2
1365 sqft
$1,700/mo
Dist: 4.79 mi
3
2
1446 sqft