




































A fully operational 25-unit hospitality compound, 12 hotel keys (apartment size) + 13 residences, generating $1m+ in gross annual revenue with a 5. 13% cap rate and $436,287 current noi. Three renovated two-story towers on a 16,950 sf lot, three blocks from the atlantic ocean and one block from collins ave. Every unit is designer-finished with quartz countertops, rainfall showers, smart entry, and full kitchens. Amenities include a resort-style pool deck, fitness center, game room, kids' lounge, and tropical grounds, rare for north beach at this price point. The numbers speak clearly: 50% ltv financing, $113,970 annual cash flow after debt service, a projected 10. 79% levered irr, 2. 57x equity multiple, and $7m+ in profit over a 10-year hold. Four exit strategies — redevelop, rebrand, hold, or resell — with no capital restructuring required. Miami beach's stringent str licensing creates a structural moat that new entrants cannot easily replicate. Prime location. Proven revenue. Real optionality. This is the kind of asset north beach simply doesn't offer twice. The owner is willing to continue operating the property for up to six months for a management fee of 10% of gross rental revenue, allowing the new owner time to learn the business and either transition to a new property manager or assume operations directly.
Mortgage Calculator
*Private Mortgage Insurance - included if downpayment is less than 20% of mortgage.
**Monthly payment - a sum of Principle, Interest, PMI, Tax, Insurance.
| Name | Address | Type | # of Students | Grades | Distance |
|---|---|---|---|---|---|
| Lehrman Community Day School | 727 77TH ST | private | 300 | PK - 5 | 0.19 mi |
| Biscayne Beach Elementary School | 800 77TH ST | public | 578 | PK - 5 | 0.26 mi |
| Happy Kids Private School | 7118 BYRON AVE | private | 9 | PK - 2 | 0.49 mi |
| Mater Academy (miami Beach) | 8625 BYRON AVE | public | 614 | KG - 8 | 0.54 mi |
| Gan Katan | 7055 BONITA DR | private | 66 | PK - 4 | 0.58 mi |
| Stars Learning Center | 2140 VERDUN DR | private | 25 | PK - 2 | 1.42 mi |
| Ruth K. Broad Bay Harbor K-8 Center | 1155 93RD ST | public | 1249 | PK - 8 | 1.53 mi |
| Treasure Island Elementary School | 7540 E TREASURE DR | public | 399 | PK - 5 | 1.9 mi |
| Lanaar | 2225 NE 121ST ST | private | 84 | 1 - 4 | 2.56 mi |
| Montessori Academy At St John's | 4760 PINE TREE DR | private | 17 | PK - 3 | 2.8 mi |
Free Benefits of account