Opera Tower #4704
+ photos soon
  • Smart home
  • Italian kitchen
  • Renovated 2024
Rent + SaleEdgewaterFloor 47 · Bay

#4704 · Opera Tower

1750 N Bayshore Dr, Miami, FL 33132

$586,000

$580/sqft · Asking

$3,900/mo

87d on market

2

Beds

2

Baths

1,010

SqFt

// overview

2BR on the 47th floor · Bay exposure

1,010 sqft inside Opera Tower, a 56-floor tower built in 2007. Opera Tower is the largest and most liquid inventory in the DCH portfolio. Daily STR allowed, private marina on Biscayne Bay, 56 floors with stable year-over-year ADR..

Suggested offer range

$3,744 $3,822/ mo

Based on the average list-to-final ratio for comparable units in the building (98%). Asking $3,900/mo.

Bedrooms

2

Baths

2

SqFt

1,010

Floor

47

View

Bay

$/sqft

$580

DOM

87d

// numbers · investment analysis

Configure the deal

Editable assumptions. Defaults from this building's HOA, FL tax and insurance rates.

Cap rate

3.2%

NOI / price

Cash-on-cash

-10.4%

Annual / cash invested

$ / sqft

$580

Monthly cash flow

$-1,417

Negative

Loan amount$439,500
Down payment$146,500
Cash invested (incl. ~3% closing)$164,080

Monthly

P&I$2,998
Property tax$952
Insurance$156
HOA$626
Property mgmt$390
Vacancy reserve$195
Total monthly out$5,317
Expected rent$3,900
Monthly cash flow$-1,417

Reference estimates. Not a firm offer. DCH Team can coordinate pre-approval with local lenders.

// the building

Opera Tower

Opera Tower

Deep, liquid inventory with daily STR allowed. Workhorse of the DCH portfolio — booking cycles under 30 days and stable year-over-year ADR.

Units
635
Built
2007
Strategy
Hold · STR
Avg rent
$3,150 / mo
View full building report →
// location

1750 N Bayshore Dr, Miami, FL 33132

Edgewater · Miami

We already operate inside Opera Tower.

We know its rules, tenant profile and live comps. Talk to us before you buy — or list this unit with us if you own it.

Talk to DCH