All listings
Pending
Pending1 / 2
Photo 1 of 2
Waterfront · Single Family Residence
$8,100,000$1,441 / sqft
3530 Bayshore Villas Dr, Miami FL 33133
Listed
4
Bedrooms
4
Bathrooms
5,623 sqft
Interior
1989
Year built
$3,300 / mo
HOA
Single Family Residence
Type
About this home
Exceptional waterfront residence in the exclusive gated enclave of Bayshore Villas in Coconut Grove. This impressive three-story home offers over 5,600 SF of living space with 4 bedrooms and 4 bathrooms, set against the backdrop of Biscayne Bay. Generous interiors, abundant natural light and expansive living spaces provide an exceptional canvas to create a sophisticated waterfront retreat. Surrounded by lush tropical landscaping, the residence offers privacy and tranquility while capturing the coveted waterfront lifestyle that defines Coconut Grove. Ideally located moments from world-class dining, shopping, marinas, parks and top schools. A rare opportunity to own a substantial waterfront home in one of Miami’s most desirable and tightly held communities—combining exceptional scale, privacy and an unparalleled Coconut Grove location.
Features
- First Floor Entry
- Family Room
- Other
- Bay
Leasing
- Minimum lease
- Not stated
- Ok To Lease
Leasing terms as stated in the MLS listing, not verified by us. The association’s governing documents control what is actually permitted and can change — confirm before you buy.
Location
Approximate — shows the building, not the unit.
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 Coconut Grove, from 10 active listings; the middle half ask $16,000–$25,000.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.