PendingPhoto 1 of 40
Listed
Spectacular waterfront new Construction with intracoastal views of Indian Creek Island also known as "Trillionaires Bunker". Best Location. Six bedrooms with seven bathrooms plus additional room, large infinity pool with spa and swim jets for exercise, hammam with steam, two kitchens designer finishes. Sweeping spiral staircase, elevator, extensive balconies, with a large rooftop terrace for entertaining with 360 views of the sunset and sunrise. Kohler Generator, Smart Home AI activated, dock for large boat. 2.5 car garage, Large picture windows and doors for natural lighting for each room. Walking Distance to the beach and Surfside Community Center with heated pool and Beach attendants. Nearby: the World-Famous Bal Harbour shops, fine restaurants. 5 star hotels, best schools and houses of worship.
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 6-bed rentals across Miami-Dade, from 55 active listings; the middle half ask $16,000–$48,000.That is what landlords ask, not what units let for — edit it if you know better.
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.
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
Illustration only — not a loan offer, quote, or commitment. We are not a lender and neither offer nor arrange financing. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.
Request a private or video tour with a local agent.