Luna - Real Estate AI Assistant
Get insights, projections, and answers instantly!
POWERED BY 
Get insights, projections, and answers instantly!
POWERED BY
Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $106 per day and long-term for an average of $2,232 per month, based on similar listings in the area. Estimated short-term cap rate of -3.1%. Estimated long-term cap rate of -3.7%. Best. Deck. Ever! Welcome to this incredible corner home in The Greenlake, an impeccable condo with an enviable spot a short block from the lake and all it and the neighborhood have to offer. SO many amazing places for a drink or a bite within a few blocks and PCC is just around the corner. Light-filled, high-ceilinged spaces and a kitchen with island and circular flow are great for entertaining, not to mention a covered deck for when it’s drippy out. The deck is epic and extremely rare, with views of both Greenlake and Mt. Rainier and space for hosting a crowd! Secure 1-car garage parking plus storage unit for gear.
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $558 |
Rental Policy | daily |
Yearly Taxes | $4820 |
Bedrooms | 1 |
Bathrooms | 1 |
SQFT | 691 |
Furnished | N/A |
Year built | 2003 |
Listing Status | Off Market |
MLS | 2331989 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $575,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $575,000.
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: $558.
Yearly taxes of $4820, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $48,240.
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: $-21,456.
The estimated property value based on recent sales of similar properties: $575,000.
For a property with an NOI of $-21,456 per year and a market value of $575,000:
Formula: NOI / Current Market Value
$-21,456 / $575,000 = -3.7%
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: $-17,592.
The estimated property value based on recent sales of similar properties: $575,000.
For a property with an NOI of $-17,592 per year and a market value of $575,000:
Formula: NOI / Current Market Value
$-17,592 / $575,000 = -3.1%
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 $575,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-21,456:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-21,456 / ($575,000 × 0.2 + $575,000 × 0.03) = -16.2%
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 $575,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-17,592:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-17,592 / ($575,000 × 0.2 + $575,000 × 0.03) = -12.6%
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: $30,648.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$30,648
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.
100 Comparable listings
$2,200/mo
Dist: 0.02 mi
1
1
600 sqft
$2,700/mo
Dist: 0.02 mi
1
1
813 sqft
$2,175/mo
Dist: 0.02 mi
1
1
722 sqft
$2,400/mo
Dist: 0.02 mi
1
1
600 sqft
$2,300/mo
Dist: 0.02 mi
1
1
648 sqft
$1,645/mo
Dist: 0.06 mi
1
1
570 sqft
$1,645/mo
Dist: 0.08 mi
1
1
604 sqft
$2,019/mo
Dist: 0.08 mi
1
1
633 sqft
$2,223/mo
Dist: 0.08 mi
1
1
673 sqft
$2,064/mo
Dist: 0.08 mi
1
1
691 sqft
$1,864/mo
Dist: 0.08 mi
1
1
658 sqft
$2,324/mo
Dist: 0.08 mi
1
1
633 sqft
$2,534/mo
Dist: 0.08 mi
1
1
717 sqft
$2,209/mo
Dist: 0.08 mi
1
1
703 sqft
$2,017/mo
Dist: 0.08 mi
1
1
748 sqft
$2,219/mo
Dist: 0.08 mi
1
1
703 sqft
$2,004/mo
Dist: 0.08 mi
1
1
633 sqft
$2,359/mo
Dist: 0.08 mi
1
1
613 sqft
$2,055/mo
Dist: 0.08 mi
1
1
691 sqft
$2,315/mo
Dist: 0.08 mi
1
1
755 sqft
$2,202/mo
Dist: 0.08 mi
1
1
633 sqft
$2,253/mo
Dist: 0.08 mi
1
1
717 sqft
$2,466/mo
Dist: 0.08 mi
1
1
703 sqft
$2,338/mo
Dist: 0.08 mi
1
1
691 sqft
$2,026/mo
Dist: 0.08 mi
1
1
673 sqft
$2,720/mo
Dist: 0.09 mi
1
1
712 sqft
$2,625/mo
Dist: 0.09 mi
1
1
673 sqft
$2,440/mo
Dist: 0.09 mi
1
1
601 sqft
$2,485/mo
Dist: 0.09 mi
1
1
753 sqft
$2,421/mo
Dist: 0.09 mi
1
1
616 sqft
$2,735/mo
Dist: 0.09 mi
1
1
741 sqft
$2,430/mo
Dist: 0.09 mi
1
1
705 sqft
$1,682/mo
Dist: 0.09 mi
1
1
708 sqft
$2,505/mo
Dist: 0.09 mi
1
1
662 sqft
$2,660/mo
Dist: 0.09 mi
1
1
697 sqft
$2,540/mo
Dist: 0.09 mi
1
1
660 sqft
$2,495/mo
Dist: 0.09 mi
1
1
574 sqft
$2,610/mo
Dist: 0.09 mi
1
1
697 sqft
$1,682/mo
Dist: 0.09 mi
1
1
577 sqft
$2,525/mo
Dist: 0.09 mi
1
1
646 sqft
$2,485/mo
Dist: 0.09 mi
1
1
593 sqft
$1,682/mo
Dist: 0.09 mi
1
1
616 sqft
$2,610/mo
Dist: 0.09 mi
1
1
697 sqft
$2,585/mo
Dist: 0.09 mi
1
1
697 sqft
$2,515/mo
Dist: 0.09 mi
1
1
577 sqft
$2,505/mo
Dist: 0.09 mi
1
1
593 sqft
$2,465/mo
Dist: 0.09 mi
1
1
577 sqft
$2,515/mo
Dist: 0.09 mi
1
1
574 sqft
$2,525/mo
Dist: 0.09 mi
1
1
616 sqft
$2,505/mo
Dist: 0.09 mi
1
1
593 sqft
$2,500/mo
Dist: 0.09 mi
1
1
662 sqft
$2,395/mo
Dist: 0.09 mi
1
1
562 sqft
$2,520/mo
Dist: 0.09 mi
1
1
662 sqft
$2,485/mo
Dist: 0.09 mi
1
1
577 sqft
$1,682/mo
Dist: 0.09 mi
1
1
697 sqft
$2,500/mo
Dist: 0.09 mi
1
1
646 sqft
$2,485/mo
Dist: 0.09 mi
1
1
577 sqft
$2,560/mo
Dist: 0.09 mi
1
1
667 sqft
$2,760/mo
Dist: 0.09 mi
1
1
764 sqft
$2,025/mo
Dist: 0.09 mi
1
1
574 sqft
$2,110/mo
Dist: 0.09 mi
1
1
580 sqft
$2,100/mo
Dist: 0.09 mi
1
1
581 sqft
$2,110/mo
Dist: 0.09 mi
1
1
581 sqft
$2,010/mo
Dist: 0.09 mi
1
1
601 sqft
$2,625/mo
Dist: 0.09 mi
1
1
696 sqft
$2,705/mo
Dist: 0.09 mi
1
1
820 sqft
$2,005/mo
Dist: 0.09 mi
1
1
591 sqft
$1,965/mo
Dist: 0.09 mi
1
1
581 sqft
$2,580/mo
Dist: 0.09 mi
1
1
723 sqft
$2,385/mo
Dist: 0.09 mi
1
1
696 sqft
$2,050/mo
Dist: 0.09 mi
1
1
580 sqft
$2,050/mo
Dist: 0.09 mi
1
1
581 sqft
$2,005/mo
Dist: 0.09 mi
1
1
598 sqft
$2,370/mo
Dist: 0.09 mi
1
1
696 sqft
$2,035/mo
Dist: 0.09 mi
1
1
591 sqft
$2,155/mo
Dist: 0.09 mi
1
1
649 sqft
$1,995/mo
Dist: 0.09 mi
1
1
577 sqft
$2,395/mo
Dist: 0.09 mi
1
1
700 sqft
$2,230/mo
Dist: 0.09 mi
1
1
686 sqft
$2,585/mo
Dist: 0.09 mi
1
1
620 sqft
$2,085/mo
Dist: 0.09 mi
1
1
587 sqft
$2,210/mo
Dist: 0.09 mi
1
1
669 sqft
$2,060/mo
Dist: 0.09 mi
1
1
566 sqft
$2,670/mo
Dist: 0.09 mi
1
1
696 sqft
$2,145/mo
Dist: 0.09 mi
1
1
598 sqft
$1,995/mo
Dist: 0.12 mi
1
1
740 sqft
$1,650/mo
Dist: 0.12 mi
1
1
700 sqft
$1,645/mo
Dist: 0.13 mi
1
1
638 sqft
$1,695/mo
Dist: 0.13 mi
1
1
638 sqft
$1,795/mo
Dist: 0.13 mi
1
1
800 sqft
$1,995/mo
Dist: 0.13 mi
1
1
800 sqft
$1,895/mo
Dist: 0.13 mi
1
1
692 sqft
$1,995/mo
Dist: 0.13 mi
1
1
625 sqft
$2,195/mo
Dist: 0.13 mi
1
1
625 sqft
$2,095/mo
Dist: 0.13 mi
1
1
625 sqft
$1,695/mo
Dist: 0.13 mi
1
1
638 sqft
$2,268/mo
Dist: 0.14 mi
1
1
560 sqft
$1,625/mo
Dist: 0.16 mi
1
1
593 sqft
$1,750/mo
Dist: 0.17 mi
1
1
630 sqft
$1,825/mo
Dist: 0.17 mi
1
1
584 sqft
