2020 N Bayshore Dr # 3804, Miami FL 33137
About this home
Stunning waterfront condo featuring 1 bedroom plus an enclosed den currently used as a second bedroom. This elegant residence boasts floor-to-ceiling windows, a private elevator, and top-of-the-line finishes throughout. Enjoy resort-style living with amenities designed by Lenny Kravitz, including 2 pool, children’s playroom, state-of-the-art gym, spa, and BBQ area. Tenant currently in place on a month-to-month lease
Features
- First Floor Entry
- Built-in Features
- Entrance Foyer
- Walk-In Closet(s)
- Open Balcony
- Bay
- Other View
Estimated loan & HOA
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
- Principal & interest
- $5,031
- HOA
- $1,794 / mo
Illustration only — not a loan offer, quote, or commitment. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.
Schedule a tour
Request a private or video tour with a local agent.
Run the numbers
We fill in the price and the building's HOA dues. That leaves rent, tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Vacancy and the loan terms below start at common defaults; change them.
Enter rent, 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. 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.