1885 Daytonia Rd
Miami Beach, FL 33141 · single_family · For Sale · 11 days on market
Asking price$3,800,000
3 beds 2 baths 2,760 sqft
Suggested offer$1,884,582$1,915,419 above the est. market value of $1,884,582.
View on Realtor.com →Listed by Darryl S. Fox · One Sotheby's International Realty
Typesingle_family
Built1954
Price / sqft$1377
Est. value (own analysis)$1,884,582
Rent estimate (own analysis)$6,225/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood9/10extreme$Air2/10MinorWildfire1/10Minimal
1 / 41
Show every detail
Statusfor_sale
Listed date2026-08-22
Removed date—
MLSMiamiMLS #A12075709
Coordinates25.86360, -80.14172
Address1885 Daytonia Rd
CityMiami Beach
StateFL
Zip33141
Listing ID6475209422
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 | $3,800,000 |
| Down payment (20.0%) | $760,000 |
| Loan amount | $3,040,000 |
| Closing costs (5.0%) | $190,000 |
| Total cash to close | $950,000 |
| Income | |
| Rent (comp-derived) | $6,225$74,700 |
| Vacancy loss (8.0%) | |
| Effective gross income | $5,727$68,724 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $6,017$72,200 |
| Insurance (est. scaled by flood & wind risk) | $5,573$66,880 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $311$3,735 |
| Total operating expenses | $11,901$142,815 |
| 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) | $311$3,735 |
| 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 | 3 | 2 | 2,036 | $5,950 | 2026-08-11 | — | |
| single_family | 3 | 3 | 1,840 | $6,500 | 2026-08-11 | — | |
| single_family | 3 | 3 | 2,040 | $18,000 | 2026-03-16 | — | |
| single_family | 3 | 4 | 3,623 | $27,000 | 2026-08-04 | — | |
| single_family | 3 | 3 | 1,950 | $4,210 | 2026-08-13 | — | |
| single_family | 3 | 2 | 2,315 | $3,050 | — | — |
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 |
|---|---|---|---|---|---|---|
| 8055 Noremac Ave | single_family | 3 | 4 | 2,922 | $4,850,000 | 2026-08-26 |
| 7770 Hawthorne Ave | single_family | 3 | 2 | 1,978 | $2,450,000 | 2026-08-07 |
| 1410 Cleveland Rd | single_family | 3 | 2 | 2,592 | $2,650,000 | 2026-07-27 |
| 1555 71st St | single_family | 3 | 2 | 1,784 | $910,500 | 2026-06-12 |
| 7532 Hispanola Ave | single_family | 3 | 2 | 1,834 | $1,250,000 | 2026-06-11 |
| 7431 Coquina Dr | single_family | 3 | 3 | 1,948 | $1,656,000 | 2026-06-05 |
| 1409 Biarritz Dr | single_family | 3 | 1 | 1,675 | $1,300,000 | 2026-06-05 |
| 7950 Biscayne Point Cir | single_family | 3 | 3 | 3,228 | $9,000,000 | 2026-06-01 |
| 1500 Biarritz Dr | single_family | 3 | 3 | 2,684 | $1,550,000 | 2026-05-26 |
| 1756 71st St | single_family | 3 | 2 | 1,362 | $930,000 | 2026-05-21 |
| 1310 Cleveland Rd | single_family | 3 | 2 | 1,656 | $2,350,000 | 2026-05-19 |
| 235 N Shore Dr | single_family | 3 | 2 | 2,503 | $5,300,000 | 2026-05-13 |
| 1855 Daytonia Rd | single_family | 3 | 2 | 2,828 | $2,400,000 | 2026-04-24 |
| 1201 S Biscayne Point Rd | single_family | 3 | 3 | 1,505 | $1,450,000 | 2026-04-10 |
| 7710 Beachview Dr | single_family | 3 | 2 | 1,560 | $1,575,000 | 2026-04-10 |
| 7431 Center Bay Dr | single_family | 3 | 3 | 2,926 | $1,900,000 | 2026-04-09 |
| 7560 W Treasure Dr | single_family | 3 | 2 | 1,591 | $500,000 | 2026-04-08 |
| 1810 Daytonia Rd | single_family | 3 | 3 | 5,466 | $7,050,000 | 2026-04-07 |
| 1205 N Biscayne Point Rd | single_family | 3 | 3 | 2,764 | $6,300,000 | 2026-04-07 |
| 1721 S Treasure Dr | single_family | 3 | 2 | 2,036 | $1,090,000 | 2026-03-25 |
| 410 S Shore Dr | single_family | 3 | 3 | 3,091 | $3,450,000 | 2026-03-12 |
| 7553 W Treasure Dr | single_family | 3 | 2 | 1,547 | $1,515,000 | 2026-03-10 |
| 935 S Shore Dr | single_family | 3 | 2 | 2,375 | $1,300,000 | 2026-03-05 |
| 7557 Mutiny Ave | single_family | 3 | 3 | 1,836 | $999,000 | 2026-03-05 |
| 1470 N Treasure Dr | single_family | 3 | 2 | 1,955 | $990,000 | 2026-02-27 |
| 1155 N Biscayne Point Rd | single_family | 3 | 3 | 2,894 | $6,300,000 | 2026-02-26 |
| 1700 Bay Dr | single_family | 3 | 2 | 3,135 | $6,183,000 | 2026-02-25 |
| 759 85th St | single_family | 3 | 2 | — | $449,375 | 2026-02-19 |
| 702 86th St | single_family | 3 | 2 | 1,317 | $670,000 | 2026-02-10 |
| 7512 Mutiny Ave | single_family | 3 | 2 | 1,571 | $900,000 | 2026-02-03 |
| 7528 Hispanola Ave | single_family | 3 | 2 | 1,877 | $100,000 | 2026-01-08 |
| 7513 Mutiny Ave | single_family | 3 | 2 | 2,068 | $637,300 | 2026-01-08 |
| 7536 Cutlass Ave | single_family | 3 | 2 | 1,387 | $890,000 | 2025-12-26 |
| 1347 71st St | single_family | 3 | 3 | 1,915 | $1,100,000 | 2025-12-18 |
| 670 S Shore Dr | single_family | 3 | 3 | 2,066 | $3,600,000 | 2025-12-18 |
| 7610 Bayside Ln | single_family | 3 | 3 | 2,304 | $4,200,000 | 2025-12-16 |
| 7125 Trouville Esplanade | single_family | 3 | 2 | 1,800 | $865,000 | 2025-12-16 |
| 1154 Biarritz Dr | single_family | 3 | 2 | 1,567 | $965,000 | 2025-12-12 |
| 7755 Noremac Ave | single_family | 3 | 4 | 2,529 | $3,400,000 | 2025-12-10 |
| 1545 Normandy Dr | single_family | 3 | 2 | 1,416 | $847,800 | 2025-12-03 |
| 1370 71st St | single_family | 3 | 2 | 1,884 | $1,175,000 | 2025-12-02 |
| 401 S Shore Dr | single_family | 3 | 2 | 2,141 | $1,050,000 | 2025-11-13 |
| 235 Fairway Dr | single_family | 3 | 2 | 2,028 | $1,500,000 | 2025-11-13 |
| 1355 71st St | single_family | 3 | 2 | 1,659 | $1,050,000 | 2025-11-06 |
| 1411 Normandy Dr | single_family | 3 | 3 | 2,542 | $1,330,000 | 2025-10-22 |
| 7520 Beachview Dr | single_family | 3 | 3 | 1,869 | $1,480,000 | 2025-10-21 |
| 8533 Crespi Blvd | single_family | 3 | 1 | 1,530 | $2,000,000 | 2025-10-06 |
| 1601 S Treasure Dr | single_family | 3 | 2 | 1,976 | $965,000 | 2025-09-24 |
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 1503 | condos | 3 | 4 | 2,402 | $4,403,900 | — |
| 7441 Wayne Ave Apt 3H | condos | 3 | 2 | 1,181 | $365,000 | — |
| 771 Fairway Dr | single_family | 3 | 4 | 2,146 | $2,575,000 | — |
| 1460 Marseille Dr | single_family | 3 | 2 | 2,005 | $890,000 | — |
| 711 85th St | single_family | 3 | 3 | 1,344 | $699,000 | — |
| 2131 Biarritz Dr | single_family | 3 | 2 | 1,360 | $995,000 | — |
| 6899 Collins Ave Unit 1602 | condos | 3 | 3 | 2,050 | $2,775,000 | — |
| 6620 Indian Creek Dr Apt 712 | condos | 3 | 4 | 1,841 | $1,565,000 | — |
10-year hold projection
IRR-11.9%
Equity multiple-1.04x
Total return (10yr)-$1,438,886
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $3,914,000 | -$74,091 | -$312,256 | $3,007,040 | $906,960 |
| 2 | $4,031,420 | -$75,600 | -$313,858 | $2,971,816 | $1,059,604 |
| 3 | $4,152,363 | -$77,136 | -$315,490 | $2,934,173 | $1,218,189 |
| 4 | $4,276,933 | -$78,700 | -$317,152 | $2,893,946 | $1,382,988 |
| 5 | $4,405,241 | -$80,292 | -$318,845 | $2,850,955 | $1,554,286 |
| 6 | $4,537,399 | -$81,912 | -$320,568 | $2,805,013 | $1,732,386 |
| 7 | $4,673,521 | -$83,562 | -$322,323 | $2,755,916 | $1,917,605 |
| 8 | $4,813,726 | -$85,240 | -$324,110 | $2,703,447 | $2,110,279 |
| 9 | $4,958,138 | -$86,949 | -$325,930 | $2,647,376 | $2,310,763 |
| 10 | $5,106,882 | -$88,687 | -$327,782 | $2,587,453 | $2,519,429 |
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.