All listings
Active
Active1 / 40
Photo 1 of 40
Waterfront · Condominium
$2,599,000$1,376 / sqft
1135 103 St # 202, Bay Harbor Islands FL 33154
Listed
2
Bedrooms
3
Bathrooms
1,889 sqft
Interior
2024
Year built
$3,743 / mo
HOA
Condominium
Type
About this home
Welcome to Unit 202 at the luxurious, brand-new Onda Residences in Bay Harbor Islands. This spacious 2-bedroom + den, 3 -bathroom condo features a bright, open floor plan with abundant natural light. 1,889SF of indoor space + 510SF of outdoor space. The large living area is perfect for entertaining, while the modern kitchen is equipped with high-end stainless steel appliances and ample storage space. The master suite offers a walk-in closet and a beautifully designed en-suite bathroom. Step out onto your private oversized terrace for peaceful views. Onda Residences offers top-notch amenities, including a community pool, fitness center, and private marina. Just minutes from the beach, Bal Harbour Shops, and fine dining, this residence is perfect for full-time living or a vacation retreat.
Features
- First Floor Entry
- Cooking Island
- Walk-In Closet(s)
- Den/Library/Office
- Other
- Open Balcony
- Bay
Leasing
- Minimum lease
- 181 days
- Leases permitted per year
- 2
- Ok To Lease
Run the numbers
We fill in the price and the building's HOA dues. That leaves tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Rent starts from what comparable units are asking nearby. Vacancy and the loan terms below start at common defaults; change them.
Median asking rent for 2-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,350–$5,000.That is what landlords ask, not what units let for — edit it if you know better.
Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management
Cap rate
Cash-on-cash
Monthly cash flow
Net operating income
Enter property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. We are not a lender and neither offer nor arrange financing. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.