Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $149 per day and long-term for an average of $1,730 per month, based on similar listings in the area. Estimated short-term cap rate of 0.9%. Estimated long-term cap rate of -1.4%. West side treat! Complete with refrigerated air, galley kitchen, low maintenance landscape, and an envy- worthy location. You'll enjoy beautiful Franklin Mountain views and walking distance to shopping and parks.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $6584 |
Bedrooms | 3 |
Bathrooms | 2 |
SQFT | 1,357 |
Furnished | unknown |
Year built | 1999 |
Listing Status | Off Market |
MLS | 904599 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $285,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $285,000.
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 $6584, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $24,780.
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: $-4,020.
The estimated property value based on recent sales of similar properties: $285,000.
For a property with an NOI of $-4,020 per year and a market value of $285,000:
Formula: NOI / Current Market Value
$-4,020 / $285,000 = -1.4%
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: $2,664.
The estimated property value based on recent sales of similar properties: $285,000.
For a property with an NOI of $2,664 per year and a market value of $285,000:
Formula: NOI / Current Market Value
$2,664 / $285,000 = 0.9%
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 $285,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-4,020:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-4,020 / ($285,000 × 0.2 + $285,000 × 0.03) = -6.1%
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 $285,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $2,664:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$2,664 / ($285,000 × 0.2 + $285,000 × 0.03) = 5.4%
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: $27,444.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$27,444
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.
202 Properties Comparable listings
$1,600/mo
Dist: 0.09 mi
3
2
1182 sqft
$1,800/mo
Dist: 0.28 mi
3
2
1500 sqft
$1,320/mo
Dist: 0.72 mi
3
2
1320 sqft
$2,100/mo
Dist: 0.72 mi
3
2
1356 sqft
$2,800/mo
Dist: 0.75 mi
3
2
1240 sqft
$2,700/mo
Dist: 0.75 mi
3
2
1240 sqft
$1,545/mo
Dist: 0.76 mi
3
2
1313 sqft
$1,350/mo
Dist: 0.76 mi
3
2
1180 sqft
$1,500/mo
Dist: 0.86 mi
3
2
1362 sqft
$1,700/mo
Dist: 0.86 mi
3
2
1362 sqft
$1,495/mo
Dist: 0.86 mi
3
2
1201 sqft
$1,700/mo
Dist: 1.03 mi
3
2
1316 sqft
$1,800/mo
Dist: 1.09 mi
3
2
1341 sqft
$1,495/mo
Dist: 1.09 mi
3
2
1215 sqft
$1,500/mo
Dist: 1.09 mi
3
2
1494 sqft
$1,650/mo
Dist: 1.09 mi
3
2
1337 sqft
$1,300/mo
Dist: 1.09 mi
3
2
1166 sqft
$1,400/mo
Dist: 1.09 mi
3
2
1206 sqft
$1,950/mo
Dist: 1.09 mi
3
2
1389 sqft
$1,750/mo
Dist: 1.09 mi
3
2
1380 sqft
$1,350/mo
Dist: 1.09 mi
3
2
1415 sqft
$1,650/mo
Dist: 1.15 mi
3
2
1375 sqft
$1,975/mo
Dist: 1.31 mi
3
2
1437 sqft
$1,975/mo
Dist: 1.31 mi
3
2
1437 sqft
$1,499/mo
Dist: 1.33 mi
3
2
1375 sqft
$1,300/mo
Dist: 1.38 mi
3
2
1162 sqft
$1,500/mo
Dist: 1.4 mi
3
2
1328 sqft
$1,500/mo
Dist: 1.4 mi
3
2
1328 sqft
$1,325/mo
Dist: 1.55 mi
3
2
1322 sqft
$1,350/mo
Dist: 1.58 mi
3
2
1259 sqft
$1,350/mo
Dist: 1.58 mi
3
2
1259 sqft
$1,645/mo
Dist: 1.61 mi
3
2
1450 sqft
$1,695/mo
Dist: 1.61 mi
3
2
1450 sqft
$1,850/mo
Dist: 1.81 mi
3
2
1407 sqft
$1,295/mo
Dist: 1.81 mi
3
2
1331 sqft
$1,500/mo
Dist: 1.82 mi
3
2
1554 sqft
$1,550/mo
Dist: 1.84 mi
3
2
1340 sqft
$1,600/mo
Dist: 1.86 mi
3
2
1302 sqft
$1,535/mo
Dist: 1.92 mi
3
2
1502 sqft
$1,450/mo
Dist: 2.0 mi
3
2
1280 sqft
$1,685/mo
Dist: 2.08 mi
3
2
1400 sqft
$1,700/mo
Dist: 2.08 mi
3
2
1400 sqft
$1,650/mo
Dist: 2.11 mi
3
2
1242 sqft
$1,650/mo
Dist: 2.12 mi
3
2
1517 sqft
$1,650/mo
Dist: 2.12 mi
3
2
1242 sqft
$1,570/mo
Dist: 2.15 mi
3
2
1386 sqft
$1,420/mo
Dist: 2.15 mi
3
2
1386 sqft
$1,660/mo
Dist: 2.15 mi
3
2
1386 sqft
$1,660/mo
Dist: 2.15 mi
3
2
1386 sqft
$1,660/mo
Dist: 2.15 mi
3
2
1522 sqft
$1,685/mo
Dist: 2.16 mi
3
2
1350 sqft
$1,200/mo
Dist: 2.17 mi
3
2
1312 sqft
$1,950/mo
Dist: 2.18 mi
3
2
1420 sqft
$1,650/mo
Dist: 2.19 mi
3
2
1396 sqft
$1,425/mo
Dist: 2.19 mi
3
2
1287 sqft
$1,535/mo
Dist: 2.25 mi
3
2
1502 sqft
$1,600/mo
Dist: 2.28 mi
3
2
1184 sqft
$1,900/mo
Dist: 2.3 mi
3
2
1538 sqft
$1,755/mo
Dist: 2.31 mi
3
2
1350 sqft
$1,755/mo
Dist: 2.31 mi
3
2
1350 sqft
$1,755/mo
Dist: 2.31 mi
3
2
1350 sqft
$1,755/mo
Dist: 2.31 mi
3
2
1350 sqft
$3,300/mo
Dist: 2.35 mi
3
2
1486 sqft
$1,800/mo
Dist: 2.37 mi
3
2
1380 sqft
$1,450/mo
Dist: 2.39 mi
3
2
1300 sqft
$3,300/mo
Dist: 2.39 mi
3
2
1295 sqft
$2,500/mo
Dist: 2.39 mi
3
2
1295 sqft
$1,600/mo
Dist: 2.45 mi
3
2
1330 sqft
$1,650/mo
Dist: 2.46 mi
3
2
1254 sqft
$2,300/mo
Dist: 2.54 mi
3
2
1541 sqft
$2,100/mo
Dist: 2.54 mi
3
2
1541 sqft
$1,450/mo
Dist: 2.7 mi
3
2
1400 sqft
$1,550/mo
Dist: 2.72 mi
3
2
1332 sqft
$1,620/mo
Dist: 2.74 mi
3
2
1316 sqft
$2,700/mo
Dist: 2.9 mi
3
2
1240 sqft
$1,575/mo
Dist: 2.92 mi
3
2
1519 sqft
$1,695/mo
Dist: 2.94 mi
3
2
1418 sqft
$1,695/mo
Dist: 2.94 mi
3
2
1418 sqft
$1,900/mo
Dist: 2.97 mi
3
2
1212 sqft
$1,900/mo
Dist: 2.97 mi
3
2
1212 sqft
$1,920/mo
Dist: 3.0 mi
3
2
1432 sqft
$1,920/mo
Dist: 3.0 mi
3
2
1432 sqft
$1,795/mo
Dist: 3.02 mi
3
2
1498 sqft
$1,600/mo
Dist: 3.12 mi
3
2
1484 sqft
$1,650/mo
Dist: 3.12 mi
3
2
1484 sqft
$1,700/mo
Dist: 3.13 mi
3
2
1283 sqft
$1,750/mo
Dist: 3.13 mi
3
2
1230 sqft
$1,500/mo
Dist: 3.15 mi
3
2
1293 sqft
$1,695/mo
Dist: 3.16 mi
3
2
1250 sqft
$1,995/mo
Dist: 3.18 mi
3
2
1550 sqft
$1,995/mo
Dist: 3.18 mi
3
2
1550 sqft
$1,950/mo
Dist: 3.2 mi
3
2
1452 sqft
$1,470/mo
Dist: 3.2 mi
3
2
1448 sqft
$1,800/mo
Dist: 3.23 mi
3
2
1457 sqft
$1,900/mo
Dist: 3.24 mi
3
2
1445 sqft
$1,695/mo
Dist: 3.24 mi
3
2
1510 sqft
$1,495/mo
Dist: 3.25 mi
3
2
1221 sqft
$1,950/mo
Dist: 3.26 mi
3
2
1504 sqft
$1,800/mo
Dist: 3.26 mi
3
2
1504 sqft
$1,695/mo
Dist: 3.26 mi
3
2
1462 sqft