All listings
Active
Active1 / 39
Photo 1 of 39
Waterfront · Single Family Residence
$22,899,800$3,080 / sqft
1133 Belle Meade Island Dr, Miami FL 33138
Listed
7
Bedrooms
6
Bathrooms
7,435 sqft
Interior
2021
Year built
None
HOA
Single Family Residence
Type
About this home
Stunning Bay/Canal Contemporary Residence- 100+ ft on deep water - New Construction (total of 12,924 SF under A/C). Loaded with ultra luxury finishes and very little use - 35KM solar electric generator w/six Tesla power walls & Travertine exterior walls. All custom lighting & sound throughout. Unique glass elevator to all three levels. Generous sized rooms and large closets. Art Gallery, Office-Library, amazing 12 car garage, play room & wine cellar. Breathtaking views of the Open Bay, City lights and tropical gardens from all rooms. Huge covered Patio + Summer Kitchen w/50ft infinity edge pool. Full dock & Boat Lift. Double gated 24/7 Island in the heart of Miami. Minutes to Design District, Beaches, Downtown Miami & Bal Harbour. Owner Financing Possible.
Features
- First Floor Entry
- Second Floor Entry
- Elevator
- Pantry
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Den/Library/Office
- Family Room
- Garage Apartment
- Maid/In-Law Quarters
- Utility Room/Laundry
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 7-bed rentals across Miami-Dade, from 20 active listings; the middle half ask $21,000–$70,000.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.