All listings
Active
Active1 / 40
Photo 1 of 40
Waterfront · Condominium
$1,900,000
1135 103rd # 307, Bay Harbor Islands FL 33154
Listed
2
Bedrooms
3
Bathrooms
— sqft
Interior
2024
Year built
$3,672 / mo
HOA
Condominium
Type
About this home
Take a Breath and touch a piece of at the newly constructed Onda Residences in Bay Harbor Islands. This 1,917 sq ft unit offers stunning and unique terrace from the expansive living space and primary suite with in-built grill, complete with extra-large double walk-in closets. Enjoy high-end finishes like custom Italian cabinets, elegant Italian porcelain floors, and Barausse Italian doors. The unit includes a den/office, 2 tandem parking spaces, and storage and a private outdoor terrace that is over 1000 sq ft with an outdoor kitchen.Onda Residences features EV charging stations, a marina, a spa, a fitness center, free valet and a rooftop pool with breathtaking views of the intracoastal, Bal Harbour skyline and the ocean. Unit rented until Sept 2026
Features
- First Floor Entry
- Cooking Island
- Other
- Walk-In Closet(s)
- Storage
- Barbeque
- Open Balcony
- Bay
- Garden View
Leasing
- Minimum lease
- 181 days
- Leases permitted per year
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 2-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,300–$5,500.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.