265 Fairway Dr
Miami Beach, FL 33141 · single_family · For Sale · 14 days on market
Asking price$3,189,000
4 beds 4 baths 2,509 sqft
Suggested offer$3,024,374$164,626 above the est. market value of $3,024,374.
View on Realtor.com →Listed by Alexander Flikshteyn · Miami Beach Prestige Realty
Typesingle_family
Built1953
Price / sqft$1271
Est. value (own analysis)$3,024,374
Rent estimate (own analysis)$15,000/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood8/10severe$Air2/10MinorWildfire1/10Minimal
1 / 41
Show every detail
Statusfor_sale
Listed date2026-08-20
Removed date—
MLSMiamiMLS #A12073901
Coordinates25.86035, -80.13261
Address265 Fairway Dr
CityMiami Beach
StateFL
Zip33141
Listing ID5613783714
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33141)
Typical home value (ZHVI)$429,204
Typical rent (ZORI)$2,504/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.
Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $3,189,000 |
| Down payment (20.0%) | $637,800 |
| Loan amount | $2,551,200 |
| Closing costs (5.0%) | $159,450 |
| Total cash to close | $797,250 |
| Income | |
| Rent (comp-derived) | $15,000$180,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $13,800$165,600 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $5,049$60,591 |
| Insurance (est. scaled by flood & wind risk) | $4,146$49,748 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $750$9,000 |
| Total operating expenses | $9,945$119,339 |
| 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) | $750$9,000 |
| 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 | 4 | 3 | 2,874 | $15,000 | 2026-08-25 | — | |
| single_family | 4 | 3 | 2,326 | $14,500 | 2026-08-24 | — | |
| single_family | 4 | 3 | 1,890 | $7,200 | 2026-07-06 | — | |
| single_family | 4 | 3 | 2,170 | $7,199 | 2026-05-02 | — | |
| single_family | 4 | 3 | 3,238 | $16,000 | 2026-08-14 | — | |
| single_family | 4 | 3 | 2,174 | $6,900 | 2026-05-09 | — | |
| single_family | 4 | 4 | 3,260 | $30,000 | 2026-05-18 | — | |
| single_family | 4 | 4 | 2,672 | $24,500 | 2026-06-17 | — | |
| single_family | 4 | 3 | 2,047 | $8,200 | 2026-07-09 | — | |
| single_family | 4 | 3 | 1,698 | $11,000 | 2026-05-18 | — | |
| single_family | 4 | 4 | 2,664 | $20,000 | 2026-05-27 | — | |
| single_family | 4 | 4 | 2,669 | $18,000 | 2026-05-27 | — | |
| single_family | 4 | 4 | 2,786 | $25,000 | 2026-04-20 | — | |
| single_family | 4 | 3 | 2,782 | $15,900 | 2026-08-09 | — | |
| single_family | 4 | 4 | 3,126 | $18,950 | 2026-07-20 | — | |
| single_family | 4 | 5 | 3,206 | $24,500 | 2026-06-03 | — | |
| single_family | 4 | 3 | 2,174 | $7,200 | — | — | |
| single_family | 4 | 3 | 2,170 | $7,199 | — | — | |
| single_family | 4 | 4 | 2,664 | $20,000 | — | — | |
| single_family | 4 | 3 | 2,047 | $8,200 | — | — | |
| single_family | 4 | 3 | 2,874 | $15,000 | — | — | |
| single_family | 4 | 3 | 1,760 | $8,750 | 2026-09-01 | — |
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 |
|---|---|---|---|---|---|---|
| 1405 Stillwater Dr | single_family | 4 | 3 | 3,019 | $3,975,000 | 2026-08-28 |
| 545 S Shore Dr | single_family | 4 | 5 | 3,375 | $2,700,000 | 2026-08-28 |
| 970 S Shore Dr | single_family | 4 | 5 | 3,016 | $3,300,000 | 2026-08-17 |
| 425 N Shore Dr | single_family | 4 | 3 | 4,502 | $7,000,000 | 2026-07-27 |
| 7544 Adventure Ave | single_family | 4 | 3 | 1,574 | $980,000 | 2026-07-17 |
| 1323 Cleveland Rd | single_family | 4 | 3 | 2,011 | $2,100,000 | 2026-06-22 |
| 6380 N Bay Rd | single_family | 4 | 4 | 4,494 | $25,500,000 | 2026-05-20 |
| 1275 N Biscayne Point Rd | single_family | 4 | 3 | 2,523 | $7,200,000 | 2026-05-18 |
| 765 N Shore Dr | single_family | 4 | 3 | 3,650 | $5,900,000 | 2026-04-15 |
| 1681 Bay Dr | single_family | 4 | 1 | 1,939 | $840,000 | 2026-03-30 |
| 1510 Stillwater Dr | single_family | 4 | 5 | 3,468 | $8,388,900 | 2026-03-23 |
| 84 LA Gorce Cir | single_family | 4 | 6 | 5,364 | $31,500,000 | 2026-03-19 |
| 1524 Biarritz Dr | single_family | 4 | 4 | 2,406 | $1,200,000 | 2026-03-11 |
| 7517 Hispanola Ave | single_family | 4 | 3 | — | $980,000 | 2026-01-23 |
| 1375 N Biscayne Point Rd | single_family | 4 | 3 | 3,934 | $5,524,500 | 2026-01-05 |
| 833 86th St | single_family | 4 | 2 | 1,696 | $3,000,000 | 2025-12-22 |
| 7820 Noremac Ave | single_family | 4 | 2 | 2,064 | $1,150,000 | 2025-12-17 |
| 995 S Shore Dr | single_family | 4 | 3 | 2,583 | $1,250,000 | 2025-12-15 |
| 2440 N Shore Ter | single_family | 4 | 4 | 3,442 | $7,250,000 | 2025-12-08 |
| 420 N Shore Dr | single_family | 4 | 2 | 2,474 | $2,000,000 | 2025-12-08 |
| 1560 Bay Dr | single_family | 4 | 4 | 4,385 | $4,600,000 | 2025-10-30 |
| 1820 Daytonia Rd | single_family | 4 | 3 | 2,863 | $5,650,000 | 2025-09-15 |
| 1500 71st St | single_family | 4 | 3 | 2,620 | $1,185,000 | 2025-09-08 |
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 |
|---|---|---|---|---|---|---|
| 7940 West Dr Unit 1501 | condos | 4 | 5 | 3,247 | $6,998,200 | — |
| 7940 West Dr Unit SR02 | condos | 4 | 5 | 4,818 | $12,965,000 | — |
| 1141 N Biscayne Point Rd | single_family | 4 | 5 | 4,299 | $15,900,000 | — |
| 7970 Hawthorne Ave | single_family | 4 | 3 | 2,496 | $2,670,000 | — |
| 6899 Collins Ave Unit 2708 | condos | 4 | 3 | 2,670 | $4,995,000 | — |
| 1324 Normandy Dr | single_family | 4 | 3 | 1,538 | $1,184,888 | — |
| 270 N Shore Dr | single_family | 4 | 4 | 3,164 | $3,980,000 | — |
| 1548 Biarritz Dr | single_family | 4 | 4 | 2,580 | $2,950,000 | — |
10-year hold projection
IRR-3.4%
Equity multiple0.44x
Total return (10yr)-$30,249
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $3,284,670 | $46,261 | -$159,476 | $2,523,539 | $761,131 |
| 2 | $3,383,210 | $48,245 | -$157,716 | $2,493,979 | $889,231 |
| 3 | $3,484,706 | $50,304 | -$155,888 | $2,462,389 | $1,022,317 |
| 4 | $3,589,248 | $52,440 | -$153,988 | $2,428,630 | $1,160,618 |
| 5 | $3,696,925 | $54,656 | -$152,015 | $2,392,552 | $1,304,373 |
| 6 | $3,807,833 | $56,954 | -$149,965 | $2,353,997 | $1,453,836 |
| 7 | $3,922,068 | $59,338 | -$147,836 | $2,312,794 | $1,609,274 |
| 8 | $4,039,730 | $61,810 | -$145,625 | $2,268,761 | $1,770,968 |
| 9 | $4,160,922 | $64,374 | -$143,328 | $2,221,705 | $1,939,216 |
| 10 | $4,285,749 | $67,032 | -$140,944 | $2,171,418 | $2,114,331 |
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.