17475 Collins Ave Unit 2302
Sunny Isles Beach, FL 33160 · condos · For Sale · 124 days on market
Asking price$4,595,000
3 beds 6 baths 3,340 sqft
Suggested offer$2,674,973$1,920,027 above the est. market value of $2,674,973.
View on Realtor.com →Listed by Chad Carroll · COMPASS
Typecondos
Built2016
Price / sqft$1376
Est. value (own analysis)$2,674,973
Rent estimate (own analysis)$15,000/mo
HOA$6,521/mo
Wind10/10Extreme$Heat10/10ExtremeFlood8/10severe$Air2/10MinorWildfire1/10Minimal
1 / 46
Show every detail
Statusfor_sale
Listed date2026-05-01
Removed date—
MLSMiamiMLS #A12006721
Coordinates25.93797, -80.12066
Address17475 Collins Ave Unit 2302
CitySunny Isles Beach
StateFL
Zip33160
Listing ID6999848652
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33160)
Typical home value (ZHVI)$518,452
Typical rent (ZORI)$3,079/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 | $4,595,000 |
| Down payment (20.0%) | $919,000 |
| Loan amount | $3,676,000 |
| Closing costs (5.0%) | $229,750 |
| Total cash to close | $1,148,750 |
| 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) | $7,275$87,305 |
| Insurance (est. scaled by flood & wind risk) | $5,974$71,682 |
| HOA dues | $6,521$78,252 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $750$9,000 |
| Total operating expenses | $20,520$246,239 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 3 | 3 | 2,262 | $4,500 | 2026-08-18 | — | |
| condos | 3 | 3 | 2,340 | $6,900 | 2026-05-07 | — | |
| condos | 3 | 5 | 2,440 | $10,500 | 2026-08-26 | — | |
| condos | 3 | 5 | 2,616 | $39,000 | 2026-07-06 | — | |
| condos | 3 | 3 | 2,265 | $7,000 | 2026-08-10 | — | |
| condos | 3 | 4 | 2,770 | $11,000 | 2026-08-06 | — | |
| condos | 3 | 3 | 3,264 | $10,500 | 2026-07-23 | — | |
| condos | 3 | 3 | 2,214 | $18,000 | 2026-04-21 | — | |
| condos | 3 | 4 | 2,558 | $14,000 | 2026-08-07 | — | |
| condos | 3 | 3 | 2,387 | $5,800 | 2026-08-10 | — | |
| condos | 3 | 5 | 2,665 | $15,000 | 2026-05-11 | — | |
| condos | 3 | 4 | 2,271 | $22,500 | 2026-08-22 | — | |
| condos | 3 | 5 | 3,555 | $25,000 | 2024-10-29 | — | |
| condos | 3 | 4 | 3,063 | $14,921 | 2026-08-08 | — | |
| condos | 3 | 3 | 2,430 | $12,500 | 2026-08-24 | — | |
| condos | 3 | 4 | 2,327 | $12,500 | 2026-08-25 | — | |
| condos | 3 | 4 | 3,264 | $10,500 | 2026-03-05 | — | |
| condos | 3 | 4 | 3,130 | $29,900 | 2025-06-02 | — | |
| condos | 3 | 5 | 2,501 | $25,000 | 2026-04-10 | — | |
| condos | 3 | 5 | 2,670 | $19,900 | 2026-04-28 | — | |
| condos | 3 | 3 | 2,210 | $9,500 | 2026-05-16 | — | |
| condos | 3 | 4 | 2,440 | $12,000 | 2026-05-14 | — | |
| condos | 3 | 4 | 2,210 | $8,900 | 2026-08-07 | — | |
| condos | 3 | 5 | 3,130 | $26,000 | 2026-06-08 | — | |
| condos | 3 | 3 | 2,560 | $12,000 | 2026-05-08 | — | |
| condos | 3 | 5 | 3,171 | $25,000 | 2025-10-29 | — | |
| condos | 3 | 3 | 2,490 | $17,000 | 2026-07-16 | — | |
| condos | 3 | 4 | 2,174 | $35,000 | 2026-06-18 | — | |
| condos | 3 | 4 | 2,440 | $10,700 | 2025-08-30 | — | |
| condos | 3 | 5 | 3,018 | $17,900 | 2018-02-02 | — | |
| condos | 3 | 6 | 2,468 | $21,000 | 2026-07-29 | — | |
| condos | 3 | 3 | 2,214 | $25,700 | 2020-03-12 | — | |
| condos | 3 | 4 | 2,210 | $11,000 | 2026-05-05 | — | |
| condos | 3 | 4 | 2,327 | $13,000 | 2025-09-27 | — | |
| condos | 3 | 5 | 3,171 | $27,700 | 2024-09-21 | — | |
| condos | 3 | 5 | 2,688 | $33,000 | 2026-04-03 | — | |
| condos | 3 | 5 | 2,688 | $40,000 | 2026-03-11 | — | |
| condos | 3 | 4 | 2,605 | $10,000 | 2026-07-08 | — | |
| condos | 3 | 5 | 3,555 | $27,900 | 2026-07-17 | — | |
| condos | 3 | 4 | 2,327 | $15,000 | 2026-04-07 | — | |
| condos | 3 | 4 | 2,390 | $10,000 | 2026-07-23 | — | |
| condos | 3 | 4 | 3,195 | $25,000 | 2025-07-11 | — | |
| condos | 3 | 4 | 2,327 | $16,800 | 2026-07-31 | — | |
| condos | 3 | 4 | 2,219 | $9,000 | 2026-07-16 | — | |
| condos | 3 | 4 | 2,271 | $25,000 | 2026-08-06 | — | |
| condos | 3 | 4 | 2,726 | $15,000 | 2026-06-11 | — | |
| condos | 3 | 5 | 2,626 | $21,000 | 2026-06-17 | — | |
| condos | 3 | 5 | 3,080 | $32,000 | 2026-07-07 | — | |
| condos | 3 | 4 | 2,440 | $10,250 | 2026-07-15 | — | |
| condos | 3 | 3 | 2,590 | $10,300 | 2026-05-28 | — | |
| condos | 3 | 3 | 2,736 | $25,000 | 2026-07-28 | — | |
| condos | 3 | 4 | 3,016 | $12,500 | 2026-06-19 | — | |
| condos | 3 | 6 | 2,468 | $25,000 | 2026-07-22 | — | |
| condos | 3 | 6 | 2,468 | $24,500 | 2026-01-27 | — | |
| condos | 3 | 3 | 2,560 | $10,900 | 2026-04-03 | — | |
| condos | 3 | 4 | 2,271 | $23,900 | 2026-08-14 | — | |
| apartment | 3 | 5 | 2,616 | $38,500 | 2026-08-04 | — | |
| condos | 3 | 5 | 3,049 | $24,000 | 2026-04-13 | — | |
| condos | 3 | 4 | 2,271 | $28,000 | 2026-04-27 | — | |
| condos | 3 | 4 | 2,354 | $8,900 | 2026-04-20 | — | |
| condos | 3 | 3 | 2,214 | $17,500 | 2026-04-01 | — | |
| condos | 3 | 4 | 2,736 | $25,000 | 2026-05-01 | — | |
| condos | 3 | 4 | 2,928 | $16,500 | 2026-01-15 | — | |
| condos | 3 | 4 | 2,327 | $11,000 | 2026-07-09 | — | |
| condos | 3 | 4 | 2,327 | $10,000 | 2026-08-06 | — | |
| condos | 3 | 4 | 2,768 | $13,100 | 2026-02-19 | — | |
| condos | 3 | 5 | 2,775 | $24,500 | 2026-01-09 | — | |
| condos | 3 | 4 | 4,002 | $29,500 | 2026-04-09 | — | |
| condos | 3 | 3 | 2,214 | $20,000 | 2026-04-23 | — | |
| condos | 3 | 3 | 2,214 | $22,500 | 2026-05-15 | — | |
| condos | 3 | 4 | 2,736 | $25,000 | 2026-04-23 | — | |
| condos | 3 | 4 | 2,327 | $12,000 | 2026-01-26 | — | |
| condos | 3 | 4 | 2,327 | $12,500 | 2026-01-13 | — | |
| condos | 3 | 4 | 2,768 | $24,000 | 2023-02-06 | — | |
| condos | 3 | 4 | 2,327 | $12,500 | 2026-04-17 | — | |
| condos | 3 | 4 | 2,563 | $12,500 | 2026-04-22 | — | |
| condos | 3 | 6 | 4,071 | $20,000 | 2026-05-07 | — | |
| condos | 3 | 4 | 2,768 | $13,100 | — | — | |
| condos | 3 | 4 | 2,563 | $12,000 | — | — | |
| condos | 3 | 4 | 2,327 | $12,000 | — | — | |
| condos | 3 | 6 | 2,468 | $22,900 | 2026-07-12 | — | |
| condos | 3 | 4 | 2,390 | $9,500 | 2026-03-27 | — | |
| condos | 3 | 4 | 2,390 | $10,000 | — | — | |
| condos | 3 | 3 | 2,590 | $10,500 | — | — | |
| condos | 3 | 4 | 2,271 | $22,500 | — | — | |
| condos | 3 | 3 | 2,225 | $10,000 | — | — | |
| condos | 3 | 6 | 2,468 | $24,500 | — | — | |
| condos | 3 | 4 | 3,195 | $25,000 | — | — | |
| condos | 3 | 4 | 2,271 | $28,000 | — | — | |
| condos | 3 | 4 | 2,563 | $12,500 | — | — | |
| condos | 3 | 3 | 2,340 | $9,990 | 2026-08-22 | — | |
| condos | 3 | 3 | 2,340 | $13,700 | 2026-08-29 | — | |
| condos | 3 | 4 | 3,130 | $29,900 | 2026-09-01 | — | |
| apartment | 3 | 3 | 2,240 | $10,000 | 2026-08-31 | — |
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 |
|---|---|---|---|---|---|---|
| 18555 Collins Ave Apt 2805 | condos | 3 | 5 | 3,171 | $3,500,000 | 2026-09-01 |
| 2000 Island Blvd Apt 1109 | condos | 3 | 3 | 2,630 | $825,000 | 2026-08-28 |
| 300 Sunny Isles Blvd Unit 4-807 | condos | 3 | 4 | 1,892 | $1,240,000 | 2026-08-28 |
| 330 Sunny Isles Blvd Unit 5-1708 | condos | 3 | 4 | 1,892 | $1,500,000 | 2026-08-26 |
| 17301 Biscayne Blvd Apt 1106 | condos | 3 | 4 | 2,158 | $985,000 | 2026-08-25 |
| 15811 Collins Ave Apt 2201 | condos | 3 | 4 | 2,928 | $2,525,000 | 2026-08-24 |
| 17890 W Dixie Hwy Apt 307 | condos | 3 | 2 | 1,652 | $290,000 | 2026-08-20 |
| 17375 Collins Ave Unit 1708 | condos | 3 | 3 | 1,860 | $780,000 | 2026-08-14 |
| 16001 Collins Ave Apt 1504 | condos | 3 | 4 | 2,327 | $2,800,000 | 2026-08-13 |
| 150 Sunny Isles Blvd Unit 1-1505 | condos | 3 | 2 | 1,489 | $730,000 | 2026-08-04 |
| 6000 Island Blvd Apt 1002 | condos | 3 | 4 | 2,840 | $2,625,000 | 2026-07-31 |
| 15901 Collins Ave Apt 4106 | condos | 3 | 4 | 2,327 | $2,300,000 | 2026-07-28 |
| 15811 Collins Ave Apt 1601 | condos | 3 | 4 | 2,928 | $2,500,000 | 2026-07-27 |
| 2000 Island Blvd Apt 602 | condos | 3 | 3 | 1,890 | $505,000 | 2026-07-24 |
| 15811 Collins Ave Apt 1803 | condos | 3 | 3 | 1,935 | $1,535,000 | 2026-07-21 |
| 200 Sunny Isles Blvd Unit 2-701 | condos | 3 | 2 | 1,447 | $600,000 | 2026-07-21 |
| 19333 Collins Ave Apt 2304 | condos | 3 | 3 | 2,420 | $1,519,000 | 2026-07-21 |
| 18151 NE 31st Ct Apt 602 | condos | 3 | 3 | 1,610 | $400,000 | 2026-07-16 |
| 7000 Island Blvd Apt 1109 | condos | 3 | 3 | 2,730 | $1,325,000 | 2026-07-15 |
| 17555 Collins Ave Apt 2703 | condos | 3 | 3 | 1,840 | $1,960,000 | 2026-07-08 |
| 16001 Collins Ave Apt 1502 | condos | 3 | 4 | 1,979 | $1,600,000 | 2026-07-07 |
| 330 Sunny Isles Blvd Unit 5-1408 | condos | 3 | 4 | 1,892 | $1,650,000 | 2026-07-06 |
| 250 Sunny Isles Blvd Unit 3-802 | condos | 3 | 2 | 1,461 | $750,000 | 2026-07-06 |
| 17150 N Bay Rd Apt 2914 | condos | 3 | 2 | 1,353 | $580,000 | 2026-07-01 |
| 16001 Collins Ave Apt 4001 | condos | 3 | 4 | 2,768 | $2,700,000 | 2026-07-01 |
| 18555 Collins Ave Apt 1705 | condos | 3 | 5 | 4,154 | $4,700,000 | 2026-07-01 |
| 330 Sunny Isles Blvd Unit 5-1902 | condos | 3 | 4 | 1,892 | $1,825,000 | 2026-06-30 |
| 16901 Collins Ave Apt 2203 | condos | 3 | 5 | 2,496 | $4,250,000 | 2026-06-30 |
| 6995898462 | condos | 3 | 7 | 4,609 | $7,200,000 | 2026-06-26 |
| 18201 Collins Ave Apt 4404 | condos | 3 | 4 | 2,174 | $2,089,000 | 2026-06-25 |
| 16001 Collins Ave Apt 2902 | condos | 3 | 4 | 1,979 | $1,700,000 | 2026-06-25 |
| 3301 NE 183rd St Ph 9 | condos | 3 | 4 | 3,073 | $1,565,000 | 2026-06-23 |
| 18555 Collins Ave Apt 1101 | condos | 3 | 5 | 3,150 | $3,200,000 | 2026-06-18 |
| 4000 Island Blvd Apt 1704 | condos | 3 | 4 | 3,365 | $1,100,000 | 2026-06-15 |
| 17875 Collins Ave Unit 3605 | condos | 3 | 3 | 2,214 | $3,150,000 | 2026-06-12 |
| 300 Sunny Isles Blvd Unit 4-1407 | condos | 3 | 4 | 1,892 | $1,200,000 | 2026-06-10 |
| 17555 Collins Ave Apt 607 | condos | 3 | 3 | 1,840 | $1,650,000 | 2026-06-08 |
| 1000 W Island Blvd Apt 3002 | condos | 3 | 3 | 2,055 | $625,000 | 2026-06-04 |
| 6000 Island Blvd Apt 1007 | condos | 3 | 4 | 2,840 | $2,475,000 | 2026-06-02 |
| 1000 W Island Blvd Apt 2909 | condos | 3 | 3 | 1,880 | $550,000 | 2026-06-01 |
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 |
|---|---|---|---|---|---|---|
| condos | 3 | 3 | 1,860 | $700,000 | — | |
| 17375 Collins Ave Unit 808 | condos | 3 | 3 | 1,860 | $825,000 | — |
| 17125 N Bay Rd Apt 3105 | condos | 3 | 2 | 1,264 | $475,000 | — |
| 3301 NE 183rd St Unit 1607 | condos | 3 | 4 | 3,069 | $1,690,000 | — |
| 18061 Biscayne Blvd Apt 502 | condos | 3 | 2 | 1,251 | $250,000 | — |
| 3700 Island Blvd Unit C402 | condos | 3 | 2 | 1,640 | $799,000 | — |
| 200 Sunny Isles Blvd Unit 2-1202 | condos | 3 | 2 | 1,615 | $799,900 | — |
| 3601 NE 170th St Apt 605 | condos | 3 | 2 | 1,300 | $320,000 | — |
10-year hold projection
IRR-11.5%
Equity multiple-0.97x
Total return (10yr)-$1,668,357
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $4,732,850 | -$80,639 | -$373,115 | $3,636,144 | $1,096,706 |
| 2 | $4,874,836 | -$81,827 | -$374,528 | $3,593,551 | $1,281,285 |
| 3 | $5,021,081 | -$83,020 | -$375,951 | $3,548,033 | $1,473,048 |
| 4 | $5,171,713 | -$84,217 | -$377,385 | $3,499,389 | $1,672,324 |
| 5 | $5,326,864 | -$85,418 | -$378,827 | $3,447,405 | $1,879,459 |
| 6 | $5,486,670 | -$86,621 | -$380,279 | $3,391,851 | $2,094,819 |
| 7 | $5,651,270 | -$87,827 | -$381,740 | $3,332,482 | $2,318,788 |
| 8 | $5,820,809 | -$89,034 | -$383,207 | $3,269,037 | $2,551,772 |
| 9 | $5,995,433 | -$90,241 | -$384,682 | $3,201,234 | $2,794,199 |
| 10 | $6,175,296 | -$91,448 | -$386,164 | $3,128,775 | $3,046,520 |
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.