Profitable Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $136 per day and long-term for an average of $969 per month, based on similar listings in the area. Estimated short-term cap rate of 13.8%. Estimated long-term cap rate of 4.1%. Very cute brick bungalow - 2 bedrooms - some carpeting, fenced back yard, off street parking, eat in kitchen with a greenhouse window. Come and see it today! Basement is large with a finished room along with a recreation area. You do not want to miss this great opportunity to own this house.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $1135 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 912 |
Furnished | unknown |
Year built | 1963 |
Listing Status | Off Market |
MLS | 24026788 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $99,900 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $99,900.
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 $1135, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $7,512.
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: $4,116.
The estimated property value based on recent sales of similar properties: $99,900.
For a property with an NOI of $4,116 per year and a market value of $99,900:
Formula: NOI / Current Market Value
$4,116 / $99,900 = 4.1%
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: $13,824.
The estimated property value based on recent sales of similar properties: $99,900.
For a property with an NOI of $13,824 per year and a market value of $99,900:
Formula: NOI / Current Market Value
$13,824 / $99,900 = 13.8%
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 $99,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $4,116:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$4,116 / ($99,900 × 0.2 + $99,900 × 0.03) = 17.9%
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 $99,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $13,824:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$13,824 / ($99,900 × 0.2 + $99,900 × 0.03) = 63.1%
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: $21,336.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$21,336
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.
85 Properties Comparable listings
$995/mo
Dist: 0.06 mi
2
1
888 sqft
$995/mo
Dist: 0.06 mi
2
1
888 sqft
$850/mo
Dist: 0.07 mi
2
1
950 sqft
$935/mo
Dist: 0.15 mi
2
1
876 sqft
$1,250/mo
Dist: 0.15 mi
2
1
1000 sqft
$900/mo
Dist: 0.15 mi
2
1
876 sqft
$1,200/mo
Dist: 0.15 mi
2
1
1000 sqft
$795/mo
Dist: 0.21 mi
2
1
900 sqft
$975/mo
Dist: 0.21 mi
2
1
900 sqft
$800/mo
Dist: 0.22 mi
2
1
800 sqft
$800/mo
Dist: 0.22 mi
2
1
1000 sqft
$800/mo
Dist: 0.26 mi
2
1
1025 sqft
$1,350/mo
Dist: 0.26 mi
2
1
850 sqft
$800/mo
Dist: 0.29 mi
2
1
1000 sqft
$700/mo
Dist: 0.29 mi
2
1
850 sqft
$1,075/mo
Dist: 0.29 mi
2
1
850 sqft
$1,075/mo
Dist: 0.29 mi
2
1
850 sqft
$895/mo
Dist: 0.35 mi
2
1
850 sqft
$775/mo
Dist: 0.36 mi
2
1
900 sqft
$1,160/mo
Dist: 0.36 mi
2
1
990 sqft
$1,400/mo
Dist: 0.45 mi
2
1
1007 sqft
$1,400/mo
Dist: 0.46 mi
2
1
1007 sqft
$850/mo
Dist: 0.49 mi
2
1
996 sqft
$950/mo
Dist: 0.49 mi
2
1
1000 sqft
$950/mo
Dist: 0.49 mi
2
1
1000 sqft
$800/mo
Dist: 0.49 mi
2
1
996 sqft
$750/mo
Dist: 0.53 mi
2
1
800 sqft
$725/mo
Dist: 0.55 mi
2
1
860 sqft
$750/mo
Dist: 0.55 mi
2
1
860 sqft
$895/mo
Dist: 0.57 mi
2
1
800 sqft
$897/mo
Dist: 0.63 mi
2
1
890 sqft
$1,350/mo
Dist: 0.64 mi
2
1
962 sqft
$1,350/mo
Dist: 0.64 mi
2
1
962 sqft
$1,125/mo
Dist: 0.65 mi
2
1
870 sqft
$1,125/mo
Dist: 0.65 mi
2
1
870 sqft
$1,125/mo
Dist: 0.65 mi
2
1
870 sqft
$995/mo
Dist: 0.68 mi
2
1
950 sqft
$995/mo
Dist: 0.83 mi
2
1
882 sqft
$1,145/mo
Dist: 1.06 mi
2
1
950 sqft
$845/mo
Dist: 1.3 mi
2
1
900 sqft
$795/mo
Dist: 1.3 mi
2
1
900 sqft
$795/mo
Dist: 1.3 mi
2
1
900 sqft
$1,025/mo
Dist: 1.33 mi
2
1
1000 sqft
$995/mo
Dist: 1.47 mi
2
1
993 sqft
$995/mo
Dist: 1.47 mi
2
1
993 sqft
$800/mo
Dist: 1.6 mi
2
1
1000 sqft
$850/mo
Dist: 1.6 mi
2
1
1000 sqft
$1,075/mo
Dist: 1.71 mi
2
1
825 sqft
$895/mo
Dist: 1.8 mi
2
1
896 sqft
$895/mo
Dist: 1.8 mi
2
1
825 sqft
$800/mo
Dist: 1.91 mi
2
1
800 sqft
$800/mo
Dist: 1.91 mi
2
1
800 sqft
$800/mo
Dist: 1.91 mi
2
1
800 sqft
$1,000/mo
Dist: 1.98 mi
2
1
850 sqft
$1,025/mo
Dist: 2.25 mi
2
1
988 sqft
$1,100/mo
Dist: 2.26 mi
2
1
900 sqft
$1,100/mo
Dist: 2.26 mi
2
1
900 sqft
$1,100/mo
Dist: 2.26 mi
2
1
900 sqft
$1,100/mo
Dist: 2.26 mi
2
1
900 sqft
$850/mo
Dist: 2.46 mi
2
1
995 sqft
$795/mo
Dist: 4.22 mi
2
1
1000 sqft