All listings
Pending
Pending1 / 8
Photo 1 of 8
Waterfront · Condominium
$5,600,000$1,753 / sqft
9110 W Bay Harbor Dr # 3W, Bay Harbor Islands FL 33154
Listed
3
Bedrooms
4
Bathrooms
3,195 sqft
Interior
2025
Year built
$8,051 / mo
HOA
Condominium
Type
About this home
This Bay Harbor Islands waterfront residence offers 75 feet of unobstructed water and golf course views, with 3 bedrooms, 3 full bathrooms, and 1 powder room. Features include honed vanilla spider marble floors, a chef’s kitchen with Gaggenau appliances and Taj Mahal countertops, luxury bathroom finishes, and a marina slip for up to a 50-foot boat. Located in an exclusive gated community of only nine waterfront homes with private Yacht Club and Marina access.
Features
- Closet Cabinetry
- Cooking Island
- Custom Mirrors
- Elevator
- Entrance Foyer
- Volume Ceilings
- Walk-In Closet(s)
- Wet Bar
- Family Room
- Great Room
- East Of Us1
- Other
- Open Balcony
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 3-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $3,250–$12,000.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.