ActivePhoto 1 of 21
Listed
The last private estate before open Biscayne Bay. 163 feet of private waterfront frontage. No fixed bridges. Direct ocean access. A 2,000 SF dock with 6.5 feet of depth accommodates vessels up to approximately 90 feet. This is not simply a waterfront home. It is a turnkey boating estate. Delivered fully furnished with a $350,000 Artefacto collection, the 2023 residence offers approximately 8,200 SF across three levels, six bedrooms, nine and a half baths, a custom Mia Cucina kitchen, smart-home technology, generator, jet ski lift, nine parking spaces, and city permit approved for fence construction. The rooftop is the showpiece. An outdoor kitchen, motorized pergola, integrated 8-speaker AV system, and panoramic views stretching from Bal Harbour to Sunny Isles and Downtown Miami create one of the most compelling entertaining spaces in the Miami waterfront market. Private cul-de-sac. Keystone Point. $15,490,000 furnished.
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 6-bed rentals across Miami-Dade, from 55 active listings; the middle half ask $16,000–$48,000.That is what landlords ask, not what units let for — edit it if you know better.
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.
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
Illustration only — not a loan offer, quote, or commitment. We are not a lender and neither offer nor arrange financing. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.
Request a private or video tour with a local agent.