YotelPad Miami #3703
+ photos soon
  • High floor
  • Italian kitchen
  • In-unit laundry
For saleDowntownFloor 37 · City

#3703 · YotelPad Miami

227 NE 2nd St, Miami, FL 33132

$685,000

$919/sqft · Asking

1

Beds

1

Baths

745

SqFt

// overview

1BR on the 37th floor · City exposure

745 sqft inside YotelPad Miami, a 31-floor tower built in 2021. YotelPad is a Yotel-branded condo-hotel. 100% daily STR with an integrated management program: proprietary platform + Airbnb/Booking/Expedia.

Bedrooms

1

Baths

1

SqFt

745

Floor

37

View

City

$/sqft

$919

DOM

7d

// numbers · investment analysis

Configure the deal

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

Cap rate

0.4%

NOI / price

Cash-on-cash

-20.6%

Annual / cash invested

$ / sqft

$919

Monthly cash flow

$-3,298

Negative

Loan amount$513,750
Down payment$171,250
Cash invested (incl. ~3% closing)$191,800

Monthly

P&I$3,505
Property tax$1,113
Insurance$115
HOA$782
Property mgmt$261
Vacancy reserve$130
Total monthly out$5,906
Expected rent$2,608
Monthly cash flow$-3,298

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

// the building

YotelPad Miami

YotelPad Miami

Yotel-branded condo-hotel. 100% daily STR operation through proprietary platform + OTA channels. Built for investors seeking maximum turnover.

Units
231
Built
2021
Strategy
Hold · STR
Avg rent
Daily rate $215
View full building report →
// location

227 NE 2nd St, Miami, FL 33132

Downtown · Miami

We already operate inside YotelPad Miami.

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