All listings
Active
Active1 / 2
Photo 1 of 2
Waterfront · Single Family Residence
$24,500,000$7,515 / sqft
1431 W 22nd St, Miami Beach FL 33140
Listed
4
Bedrooms
3
Bathrooms
3,260 sqft
Interior
1937
Year built
None
HOA
Single Family Residence
Type
About this home
SUNSET ISLANDS WATERFRONT!! This is the lowest price waterfront home on gated Sunset Island 4, being a secure gated island walking distance to Sunset Harbor. Newly updated 5 bed 4 bath home with an additional den that could be used as office/gym. Large terrace off master upstairs and large covered terrace leading to an oversized pool. Home was renovated with new kitchen cabinets, new bathrooms, and freshly painted inside-out. Dock, boat lift, and floating jet ski dock along 75' of waterfrontage. Quiet street, close to Sunset Harbor and Lincoln road retail and restaurants. Rent or move in for a year, and spend the time designing your new dream home. 13,125 sq foot lot allows you to build new 6,600 sq foot air conditioned living area. The property is being sold for land value. Easy to show so call today for a tour!!!
Features
- First Floor Entry
- Built-in Features
- French Doors
- Walk-In Closet(s)
- Other
- Canal
- Pool
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
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 4-bed rentals in Miami Beach, from 34 active listings; the middle half ask $13,990–$30,000.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.