All listings
Pending
Pending1 / 40
Photo 1 of 40
Waterfront · Single Family Residence
$21,950,000$2,770 / sqft
11404 N Bayshore Dr, North Miami FL 33181
Listed
7
Bedrooms
9
Bathrooms
7,923 sqft
Interior
2026
Year built
None
HOA
Single Family Residence
Type
About this home
Experience uncompromising luxury in this newly completed tropical modern estate, set within the exclusive guard-gated enclave of Sans Souci Estates. Developed by Sunlight Homes and designed by Preschel Bassan Studio, this 8,000 SF residence offers 7 bedrooms including staff quarters, 7 full and 2 half baths. A stone façade opens to interiors with a chef’s and butler’s kitchen, custom millwork, imported stone, and European oak flooring. Features include a wine room, high ceilings, elevator, and 3-car garage. Outdoors, 103 feet of water frontage with new seawall and dock showcase bay views and downtown sunsets. Furnished by Minotti, Baxter, and other iconic brands, this is a rare modern masterpiece moments from world-class shopping, dining, and coastal attractions.
Features
- First Floor Entry
- Built-in Features
- Closet Cabinetry
- Cooking Island
- Elevator
- Entrance Foyer
- Pantry
- Split Bedroom
- Volume Ceilings
- Walk-In Closet(s)
- Den/Library/Office
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 7-bed rentals across Miami-Dade, from 20 active listings; the middle half ask $21,000–$70,000.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.