All listings
Active
Active1 / 21
Photo 1 of 21
Waterfront · Condominium
$4,800,000$1,362 / sqft
1135 103rd St # 506, Bay Harbor Islands FL 33154
Listed
4
Bedrooms
5
Bathrooms
3,523 sqft
Interior
2024
Year built
$2,316 / mo
HOA
Condominium
Type
About this home
Enjoy breathtaking panoramic bay views throughout your coveted corner oasis at Onda, an intimate collection of just 41 newly constructed residences designed by Arquitectonica in Bay Harbor Islands. This exceptional 4BD/4.5BA residence features floor to ceiling hurricane impact windows & sliding glass doors, creating a bright & airy atmosphere. This premier line boasts an oversized spectacular wraparound terrace, inviting you to embrace Miami’s indoor-outdoor lifestyle from sunrise to sunset. Sophisticated interiors feature Murano chandeliers, an Italian-designed Snaidero kitchen w/ marble countertops & Miele appliances. 4 en-suite bedrooms w/ oversized walk-in closets & a one-of-a-kind private media room make this home in the sky complete. This exclusive luxury building features rooftop pool & spa, Technogym fitness center, private marina, 24-hour security & valet, EV charging & private storage. Moments from the beach & Bal Harbour’s world-class shopping & dining.
Features
- Lobby
- First Floor Entry
- Built-in Features
- Cooking Island
- Elevator
- Entrance Foyer
- Pantry
- Other
- Bay
- Skyline
- Water View
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 across Miami-Dade, from 116 active listings; the middle half ask $15,000–$37,000.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.