YotelPad Miami #1804
+ photos soon
  • In-unit laundry
  • Private balcony
  • Italian kitchen
Rent + SaleDowntownFloor 18 · City

#1804 · YotelPad Miami

227 NE 2nd St, Miami, FL 33132

$1,026,000

$920/sqft · Asking

$7,320/mo

8d on market

2

Beds

2

Baths

1,115

SqFt

// overview

2BR on the 18th floor · City exposure

1,115 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.

Suggested offer range

$6,954 $7,100/ mo

Based on the average list-to-final ratio for comparable units in the building (97%). Asking $7,320/mo.

Bedrooms

2

Baths

2

SqFt

1,115

Floor

18

View

City

$/sqft

$920

DOM

8d

// numbers · investment analysis

Configure the deal

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

Cap rate

3.8%

NOI / price

Cash-on-cash

-8.5%

Annual / cash invested

$ / sqft

$920

Monthly cash flow

$-2,037

Negative

Loan amount$769,500
Down payment$256,500
Cash invested (incl. ~3% closing)$287,280

Monthly

P&I$5,249
Property tax$1,667
Insurance$172
HOA$1,171
Property mgmt$732
Vacancy reserve$366
Total monthly out$9,357
Expected rent$7,320
Monthly cash flow$-2,037

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