All listings
Pending
Pending1 / 40
Photo 1 of 40
Waterfront · Single Family Residence
$7,450,000$1,285 / sqft
2950 NE 164th St, North Miami Beach FL 33160
Listed
5
Bedrooms
6
Bathrooms
5,796 sqft
Interior
2026
Year built
None
HOA
Single Family Residence
Type
About this home
NEW BUILD ORGANIC MODERN WATERFRONT ESTATE IN THE HEART OF EASTERN SHORES! Modern Tropical Oasis in Light Natural Wood Encompassing 5 Bedrooms + 5 Baths + Powder Room in 5,796 Interior SF on 8,800 SF LOT with 80 FT of Waterfrontage. Enter into Open Floorplan with Calacatta Marble on Ground Floor. Enjoy Expansive Entertaining Spaces + Wine Cellar & Direct Water Views. Organic Wall Textures Throughout. Staircase Leads to Spacious Primary Suite Overlooking the Water. Custom Italian Kitchen Accented with Organic Light Wood with Oversized Island Countertop. Primary Bath with Hansgrohe & Duravit Fixtures + Rainshower. Deck Perfect for Entertaining with Heated Pool & Summer Kitchen. Minutes Away from Sunny Isles Beach, Aventura Mall, Dining & Oleta River State Park. Delivers Q2 of 2025.
Features
- First Floor Entry
- Walk-In Closet(s)
- Other
- Canal
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$37,671
Loan payment and HOA only. Property tax and insurance are significant here and are not 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 5-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $4,999–$19,750.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.