6015 N Bay Rd
Miami Beach, FL 33140 · single_family · For Sale · 20 days on market
Asking price$9,700,000
6 beds 8 baths 4,590 sqft
Suggested offer$7,897,344$1,802,656 above the est. market value of $7,897,344.
View on Realtor.com →Listed by Julian Cohen · Douglas Elliman - 1111 Lincoln Road
Typesingle_family
Built2022
Price / sqft$2113
Est. value (own analysis)$7,897,344
Rent estimate (own analysis)$59,500/mo
HOANone
1 / 41
Show every detail
Statusfor_sale
Listed date2026-08-13
Removed date—
MLSMiamiMLS #A12069894
Coordinates25.84217, -80.13009
Address6015 N Bay Rd
CityMiami Beach
StateFL
Zip33140
Listing ID6351425780
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33140)
Typical home value (ZHVI)$684,558
Typical rent (ZORI)$3,694/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 | $9,700,000 |
| Down payment (20.0%) | $1,940,000 |
| Loan amount | $7,760,000 |
| Closing costs (5.0%) | $485,000 |
| Total cash to close | $2,425,000 |
| Income | |
| Rent (comp-derived) | $59,500$714,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $54,740$656,880 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $15,358$184,300 |
| Insurance (placeholder 0.8% of price) | $6,467$77,600 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $2,975$35,700 |
| Total operating expenses | $24,800$297,600 |
| 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) | $2,975$35,700 |
| 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 | 8 | 6,296 | $69,000 | 2026-08-22 | — | |
| single_family | 6 | 7 | 3,762 | $40,000 | 2026-04-19 | — | |
| single_family | 6 | 10 | 10,777 | $475,000 | 2025-11-10 | — | |
| single_family | 6 | 7 | 5,181 | $50,000 | 2026-04-13 | — |
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 |
|---|---|---|---|---|---|---|
| 5215 Pine Tree Dr | single_family | 6 | 5 | 4,535 | $9,550,000 | 2026-09-01 |
| 5825 Alton Rd | single_family | 6 | 5 | 3,378 | $4,700,000 | 2026-05-22 |
| 2701 N Bay Rd | single_family | 6 | 7 | 4,389 | $4,500,000 | 2026-05-21 |
| 1745 W 24th St | single_family | 6 | 9 | 6,231 | $34,000,000 | 2026-05-15 |
| 2300 Sunset Dr | single_family | 6 | 8 | 5,343 | $13,000,000 | 2026-05-15 |
| 3500 Flamingo Dr | single_family | 6 | 8 | 6,132 | $8,600,000 | 2026-05-14 |
| 4510 Prairie Ave | single_family | 6 | 7 | 5,633 | $11,500,000 | 2026-05-07 |
| 2024 Alton Rd | single_family | 6 | 3 | 3,032 | $1,900,000 | 2026-03-27 |
| 4539 Pine Tree Dr | single_family | 6 | 4 | 5,818 | $15,600,000 | 2026-03-27 |
| 4340 N Bay Rd | single_family | 6 | 8 | 8,748 | $25,000,000 | 2026-03-16 |
| 1818 W 23rd St | single_family | 6 | 7 | 6,316 | $26,000,000 | 2026-01-15 |
| 5905 N Bay Rd | single_family | 6 | 4 | 5,700 | $5,000,000 | 2025-12-31 |
| 4425 Adams Ave | single_family | 6 | 7 | 5,331 | $7,175,000 | 2025-12-17 |
| 2456 Prairie Ave | single_family | 6 | 6 | 4,330 | $7,450,000 | 2025-11-24 |
| 800 W 47th St | single_family | 6 | 9 | 2,791 | $2,885,000 | 2025-11-10 |
| 3605 Flamingo Dr | single_family | 6 | 4 | 5,266 | $11,000,000 | 2025-11-05 |
| 2424 Prairie Ave | single_family | 6 | 5 | 3,785 | $2,830,000 | 2025-10-20 |
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 |
|---|---|---|---|---|---|---|
| 2520 Shelter Ave | single_family | 6 | 7 | 5,768 | $19,750,000 | — |
| 528 Lakeview Ct | single_family | 6 | 7 | 5,406 | $14,800,000 | — |
| 4442 Prairie Ave | single_family | 6 | 7 | 5,000 | $11,995,000 | — |
| 3310 Garden Ave | single_family | 6 | 7 | 5,168 | $6,300,000 | — |
| 2887 Pine Tree Dr | single_family | 6 | 7 | 5,181 | $6,799,000 | — |
| 2499 N Meridian Ave | single_family | 6 | 7 | 5,151 | $12,450,000 | — |
| 5005 Lakeview Dr | single_family | 6 | 5 | 5,775 | $28,800,000 | — |
| 5309 Alton Rd | single_family | 6 | 6 | 6,011 | $4,695,000 | — |
10-year hold projection
IRR2.6%
Equity multiple1.43x
Total return (10yr)$2,303,337
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $9,991,000 | $359,280 | -$274,834 | $7,675,864 | $2,315,136 |
| 2 | $10,290,730 | $371,546 | -$263,460 | $7,585,951 | $2,704,779 |
| 3 | $10,599,452 | $384,218 | -$251,704 | $7,489,863 | $3,109,589 |
| 4 | $10,917,435 | $397,308 | -$239,551 | $7,387,177 | $3,530,258 |
| 5 | $11,244,959 | $410,830 | -$226,991 | $7,277,439 | $3,967,519 |
| 6 | $11,582,307 | $424,797 | -$214,009 | $7,160,166 | $4,422,142 |
| 7 | $11,929,776 | $439,224 | -$200,591 | $7,034,839 | $4,894,938 |
| 8 | $12,287,670 | $454,127 | -$186,724 | $6,900,906 | $5,386,764 |
| 9 | $12,656,300 | $469,519 | -$172,392 | $6,757,775 | $5,898,525 |
| 10 | $13,035,989 | $485,418 | -$157,581 | $6,604,816 | $6,431,173 |
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.