All listings
Active
Active1 / 17
Photo 1 of 17
Waterfront · Condominium
$340,000$505 / sqft
17125 N Bay Road # 3102, Sunny Isles Beach FL 33160
Listed
1
Bedrooms
1
Bathrooms
673 sqft
Interior
2003
Year built
$615 / mo
HOA
Condominium
Type
About this home
Recently renovated ground-floor 1 bedroom / 1 bath at Porto Bellagio. Ceramic tile throughout. Courtyard entrance and garden views — no elevator required. In-unit washer and dryer. Large walk-in closet. Built-in Murphy bed in the living room for guests. One assigned covered parking space. Pets allowed. Community updates include a new roof, new gym equipment, and new pool furniture, with no special assessment. Amenities: two pools and jacuzzis with Intracoastal views, fitness center, clubhouse, business center, conference room, billiards, playroom, BBQ areas, 24-hour security, and an Intracoastal walking path. Walk to the beach, dining, and shopping just off Collins Avenue. Leasing permitted up to 3 times per year, 4-month minimum. HOA $577/month. Cash or terms accepted.
Features
- First Floor Entry
- Other
- Utility Room/Laundry
- Courtyard
- Garden
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$2,334
Loan payment and HOA only. Property tax and insurance are significant here and are included.
Run the numbers
We fill in the price and the building's HOA dues. That leaves tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Rent starts from what comparable units are asking nearby. Vacancy and the loan terms below start at common defaults; change them.
Median asking rent for 1-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,100–$3,750.That is what landlords ask, not what units let for — edit it if you know better.
Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management
Cap rate
Cash-on-cash
Monthly cash flow
Net operating income
Enter property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. We are not a lender and neither offer nor arrange financing. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.