




































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 st
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