1 Isla Bahia Dr
Fort Lauderdale, FL 33316 · single_family · For Sale · 121 days on market
Asking price$35,900,000
6 beds 13 baths 14,000 sqft
Suggested offer$10,802,469$25,097,531 above the est. market value of $10,802,469.
View on Realtor.com →Listed by Sheryl Hodor · COMPASS
Typesingle_family
Built1998
Price / sqft$2564
Est. value (own analysis)$10,802,469
Rent estimate (Zillow ZIP avg)$2,500/mo
HOA$66/mo
1 / 100
Show every detail
Statusfor_sale
Listed date2026-05-04
Removed date—
MLSBeachesMLS #B26018450
Coordinates26.11041, -80.11766
Address1 Isla Bahia Dr
CityFort Lauderdale
StateFL
Zip33316
Listing ID5253227160
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33316)
Median sale price$900,000
Median days on market (sale)121
Active sale listings368
Median rent$2,500/mo
Median days on market (rent)34
Active rental listings281
Real ZIP-wide statistics from RentCast, as of 2026-09 (fetched 2026-09-03) — this is the whole ZIP's market, not specific to this property. Re-analyzing spends one of the account's 50 free monthly lookups. Our own log shows at least 4 of the 50 free monthly RentCast requests used — that only counts calls made through this app, so it can undercount. RentCast's own account dashboard has the real total.
Re-analyze ZIP 33316 (≥4 of 50 per our log)Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $35,900,000 |
| Down payment (20.0%) | $7,180,000 |
| Loan amount | $28,720,000 |
| Closing costs (5.0%) | $1,795,000 |
| Total cash to close | $8,975,000 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,500$30,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,300$27,600 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $56,842$682,100 |
| Insurance (placeholder 0.8% of price) | $23,933$287,200 |
| HOA dues | $66$792 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $125$1,500 |
| Total operating expenses | $80,966$971,592 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $125$1,500 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| single_family | 6 | 7 | 4,711 | $32,000 | 2026-04-30 | — | |
| single_family | 6 | 7 | 7,167 | $35,000 | 2026-03-11 | — |
Same ZIP & bedroom count. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 2520 Laguna Ter | single_family | 6 | 7 | 6,180 | $3,600,000 | 2026-06-26 |
| 1401 S Ocean Dr | single_family | 6 | 4 | 4,536 | $3,500,000 | 2026-05-14 |
| 1524 SE 13th St | single_family | 6 | 7 | — | $3,650,000 | 2026-04-22 |
| 84 Isla Bahia Dr | single_family | 6 | 9 | 11,714 | $34,000,000 | 2026-04-07 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 2542 Lucille Dr | single_family | 6 | 8 | — | $8,850,000 | — |
| 8 Isla Bahia Dr | single_family | 6 | 9 | 8,690 | $24,500,000 | — |
| 23 Isla Bahia Dr | single_family | 6 | 9 | 9,135 | $24,900,000 | — |
| 2519 Lucille Dr | single_family | 6 | 8 | 6,954 | $14,495,000 | — |
| 1117 SE 9th St | single_family | 6 | 4 | 4,487 | $3,699,000 | — |
| 2560 Del Lago Dr | single_family | 6 | 9 | 8,725 | $29,995,000 | — |
| 1965 SE 21st Ave | single_family | 6 | 7 | 5,565 | $6,950,000 | — |
| 1607 SE 14th St | single_family | 6 | 7 | 5,781 | $8,650,000 | — |
10-year hold projection
IRR-13.4%
Equity multiple-1.32x
Total return (10yr)-$16,111,041
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $36,977,000 | -$943,992 | -$3,160,241 | $28,408,611 | $8,568,389 |
| 2 | $38,086,310 | -$967,454 | -$3,183,741 | $28,075,840 | $10,010,471 |
| 3 | $39,228,899 | -$991,498 | -$3,207,823 | $27,720,216 | $11,508,684 |
| 4 | $40,405,766 | -$1,016,139 | -$3,232,504 | $27,340,171 | $13,065,595 |
| 5 | $41,617,939 | -$1,041,392 | -$3,257,797 | $26,934,028 | $14,683,911 |
| 6 | $42,866,477 | -$1,067,271 | -$3,283,718 | $26,499,995 | $16,366,482 |
| 7 | $44,152,472 | -$1,093,793 | -$3,310,282 | $26,036,156 | $18,116,315 |
| 8 | $45,477,046 | -$1,120,973 | -$3,337,505 | $25,540,465 | $19,936,581 |
| 9 | $46,841,357 | -$1,148,828 | -$3,365,405 | $25,010,735 | $21,830,622 |
| 10 | $48,246,598 | -$1,177,374 | -$3,393,996 | $24,444,627 | $23,801,971 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.