All listings
Active
Active1 / 40
Photo 1 of 40
Waterfront · Condominium
$3,899,000$1,740 / sqft
1135 103 ST # 502, Bay Harbor Islands FL 33154
Listed
3
Bedrooms
3
Bathrooms
2,241 sqft
Interior
2024
Year built
$4,564 / mo
HOA
Condominium
Type
About this home
Discover your dream home in this stunning brand-new condo at Onda Residences, located in the exclusive Bay Harbour Islands, Miami, Florida. This exquisite 2-bedroom plus den unit has been thoughtfully transformed into a full 3-bedroom, 3-bathroom haven, featuring a custom-built wall, closets, and door for enhanced privacy and functionality. The owner has invested nearly half a million dollars in top-of-the-line interior design and furnishings. Step outside to your private marina slip, this unit includes a 45-foot boat slip, making this residence a boater’s paradise. Embrace the waterfront lifestyle with direct access to the beautiful waters of Miami.Onda Residences offers a range of upscale amenities, including a stunning pool, fitness center, and communal spaces designed for relaxation.
Features
- Closet Cabinetry
- Cooking Island
- Custom Mirrors
- Elevator
- Entrance Foyer
- Storage
- Barbeque
- Open Balcony
- Bay
- Water View
Leasing
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 3-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,900–$12,000.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.