9111 E Bay Harbor Dr Ph D
Bay Harbor Islands, FL 33154 · condos · For Sale · 195 days on market
Asking price$1,750,000
3 beds 2 baths 2,428 sqft
Listed by Julian Cohen · Douglas Elliman - 1111 Lincoln Road
Typecondos
Built1966
Price / sqft$721
Est. value (own analysis)$3,142,075
Rent estimate (own analysis)$11,750/mo
HOA$1,203/mo
1 / 44
Show every detail
Statusfor_sale
Listed date2026-02-19
Removed date—
MLSMiamiMLS #A11966872
Coordinates25.88202, -80.12909
Address9111 E Bay Harbor Dr Ph D
CityBay Harbor Islands
StateFL
Zip33154
Listing ID9049136984
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33154)
Typical home value (ZHVI)$1,230,561
Typical rent (ZORI)$4,738/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 | $1,750,000 |
| Down payment (20.0%) | $350,000 |
| Loan amount | $1,400,000 |
| Closing costs (5.0%) | $87,500 |
| Total cash to close | $437,500 |
| Income | |
| Rent (comp-derived) | $11,750$141,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $10,810$129,720 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $2,771$33,250 |
| Insurance (placeholder 0.8% of price) | $1,167$14,000 |
| HOA dues | $1,203$14,436 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $588$7,050 |
| Total operating expenses | $5,728$68,736 |
| 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) | $588$7,050 |
| 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 | 2 | 1,645 | $4,950 | 2026-08-27 | — | |
| condos | 3 | 3 | 1,750 | $8,500 | 2026-07-07 | — | |
| condos | 3 | 3 | 1,840 | $5,600 | 2026-07-28 | — | |
| condos | 3 | 4 | 1,819 | $9,500 | 2026-08-13 | — | |
| condos | 3 | 3 | 1,945 | $11,700 | 2026-08-06 | — | |
| condos | 3 | 4 | 2,150 | $10,000 | 2026-06-23 | — | |
| condos | 3 | 3 | 1,910 | $11,800 | 2026-06-12 | — | |
| condos | 3 | 3 | 1,620 | $5,700 | 2026-08-25 | — | |
| condos | 3 | 3 | 2,210 | $12,950 | 2026-07-09 | — | |
| condos | 3 | 3 | 1,910 | $12,000 | 2026-06-24 | — | |
| condos | 3 | 4 | 1,985 | $19,000 | 2026-08-25 | — | |
| condos | 3 | 4 | 2,755 | $7,500 | 2026-05-26 | — | |
| condos | 3 | 3 | 2,540 | $11,500 | 2025-11-03 | — | |
| condos | 3 | 3 | 2,055 | $9,995 | 2026-08-17 | — | |
| condos | 3 | 3 | 2,353 | $15,000 | 2025-07-30 | — | |
| condos | 3 | 3 | 1,754 | $8,500 | 2026-07-02 | — | |
| condos | 3 | 4 | 2,235 | $25,000 | 2026-03-20 | — | |
| condos | 3 | 4 | 2,068 | $13,500 | 2026-06-17 | — | |
| condos | 3 | 2 | 2,050 | $7,875 | 2026-07-27 | — | |
| condos | 3 | 3 | 2,260 | $8,000 | 2026-07-09 | — | |
| condos | 3 | 3 | 1,600 | $10,400 | 2026-01-21 | — | |
| condos | 3 | 4 | 1,748 | $11,500 | 2026-07-06 | — | |
| condos | 3 | 3 | 2,221 | $20,000 | 2026-06-01 | — | |
| condos | 3 | 3 | 1,688 | $8,500 | 2024-08-29 | — | |
| condos | 3 | 4 | 1,670 | $9,500 | 2026-08-04 | — | |
| condos | 3 | 2 | 1,688 | $7,000 | 2026-07-06 | — | |
| condos | 3 | 4 | 2,556 | $11,500 | 2026-07-14 | — | |
| condos | 3 | 4 | 3,105 | $23,000 | 2025-12-05 | — | |
| condos | 3 | 2 | 1,995 | $8,650 | 2026-03-02 | — | |
| condos | 3 | 4 | 2,201 | $70,000 | 2026-04-09 | — | |
| condos | 3 | 4 | 2,643 | $39,000 | 2024-01-05 | — | |
| condos | 3 | 3 | 2,121 | $40,000 | 2026-08-03 | — | |
| condos | 3 | 4 | 1,660 | $9,900 | 2026-07-17 | — | |
| condos | 3 | 4 | 2,150 | $11,500 | 2026-07-07 | — | |
| condos | 3 | 4 | 3,128 | $42,500 | 2026-07-01 | — | |
| condos | 3 | 4 | 2,840 | $35,000 | 2023-05-16 | — | |
| condos | 3 | 4 | 3,105 | $26,000 | 2025-12-26 | — | |
| condos | 3 | 3 | 1,620 | $4,950 | — | — | |
| condos | 3 | 4 | 2,721 | $40,000 | — | — | |
| condos | 3 | 3 | 2,121 | $40,000 | — | — | |
| condos | 3 | 5 | 3,168 | $40,000 | — | — | |
| apartment | 3 | 3 | 1,925 | $12,150 | — | — | |
| apartment | 3 | 3 | 2,085 | $14,300 | — | — | |
| condos | 3 | 4 | 2,326 | $20,000 | 2026-08-31 | — | |
| condos | 3 | 4 | 2,790 | $15,000 | 2026-08-31 | — | |
| condos | 3 | 4 | 3,128 | $40,000 | 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 |
|---|---|---|---|---|---|---|
| 9801 Collins Ave Apt 5R | condos | 3 | 3 | 1,968 | $2,075,000 | 2026-08-26 |
| 8855 Collins Ave Apt 5A | condos | 3 | 3 | 2,050 | $1,500,000 | 2026-08-24 |
| 9751 E Bay Harbor Dr Unit 12D | condos | 3 | 3 | 1,731 | $1,050,000 | 2026-08-21 |
| 9703 Collins Ave Unit 1900 | condos | 3 | 4 | 2,721 | $7,350,000 | 2026-08-13 |
| 9350 W Bay Harbor Dr Apt 5C | condos | 3 | 3 | 2,600 | $2,450,000 | 2026-08-12 |
| 9300 Bay Harbor Ter Apt 3B | condos | 3 | 3 | 1,600 | $660,000 | 2026-08-06 |
| 9559 Collins Ave Unit 8B | condos | 3 | 4 | 2,750 | $4,050,000 | 2026-07-13 |
| 9221 E Bay Harbor Dr Unit 509 | condos | 3 | 4 | 1,830 | $2,450,000 | 2026-07-10 |
| 10203 Collins Ave Unit 701 | condos | 3 | 4 | 4,185 | $12,750,000 | 2026-06-08 |
| 10203 Collins Ave Unit 1403 | condos | 3 | 5 | 3,345 | $8,725,000 | 2026-06-08 |
| 1177 Kane Concourse Unit 505 | condos | 3 | 4 | — | $4,512,000 | 2026-05-27 |
| 9901 W Bay Harbor Dr Apt 601 | condos | 3 | 4 | 1,657 | $1,900,000 | 2026-05-19 |
| 1177 Kane Concourse Ste 305 | condos | 3 | 4 | 3,262 | $4,308,000 | 2026-05-18 |
| 1177 Kane Concourse Ste 308 | condos | 3 | 4 | 2,298 | $3,361,050 | 2026-05-14 |
| 10201 E Bay Harbor Dr Apt 304 | condos | 3 | 3 | 1,501 | $1,650,000 | 2026-05-07 |
| 1177 Kane Concourse Unit 504 | condos | 3 | 4 | — | $3,147,000 | 2026-05-04 |
| 8855 Collins Ave Apt 8J | condos | 3 | 3 | 2,260 | $1,800,000 | 2026-04-23 |
| 1150 102nd St Unit 303 | condos | 3 | 4 | 1,706 | $1,030,000 | 2026-04-16 |
| 9701 Collins Ave Unit 1903S | condos | 3 | 6 | 3,912 | $8,500,000 | 2026-04-15 |
| 9349 Collins Ave Apt 503 | condos | 3 | 5 | 3,168 | $10,300,000 | 2026-04-14 |
| 8701 Collins Ave Unit 902 | condos | 3 | 4 | 2,467 | $11,500,000 | 2026-04-06 |
| 9703 Collins Ave Ph 2700 | condos | 3 | 4 | 2,712 | $6,650,000 | 2026-04-01 |
| 10203 Collins Ave Unit 2601 | condos | 3 | 5 | 4,185 | $11,800,000 | 2026-03-30 |
| 9999 Collins Ave Apt 12A | condos | 3 | 3 | 3,670 | $3,200,000 | 2026-03-16 |
| 9559 Collins Ave Unit 7A | condos | 3 | 4 | 2,790 | $3,550,000 | 2026-03-12 |
| 9595 Collins Ave Unit N1009 | condos | 3 | 3 | 1,750 | $1,450,000 | 2026-03-10 |
| 10350 W Bay Harbor Dr Unit 10AB | condos | 3 | 3 | 1,950 | $865,000 | 2026-02-28 |
| 9801 NW Collins Ave Ph 8 | condos | 3 | 3 | 1,990 | $3,060,000 | 2026-02-27 |
| 9111 Collins Ave Apt N515 | condos | 3 | 4 | 3,370 | $15,000,000 | 2026-02-26 |
| 1150 101st St Apt 203 | condos | 3 | 2 | 1,972 | $695,000 | 2026-02-24 |
| 10205 Collins Ave Apt 401 | condos | 3 | 3 | 2,325 | $1,650,000 | 2026-02-23 |
| 10230 Collins Ave Apt 102 | condos | 3 | 2 | 1,430 | $829,000 | 2026-02-20 |
| 9999 Collins Ave Apt 12E | condos | 3 | 4 | 3,230 | $4,250,000 | 2026-02-17 |
| 10201 Collins Ave Unit 801 | condos | 3 | 5 | 4,185 | $12,500,000 | 2026-02-10 |
| 9701 Collins Ave Ph 01S | condos | 3 | 4 | 3,884 | $9,443,750 | 2026-02-02 |
| 10205 Collins Ave Apt 404 | condos | 3 | 3 | 2,675 | $2,100,000 | 2026-02-02 |
| 9999 Collins Ave Apt 6A | condos | 3 | 5 | 3,670 | $3,200,000 | 2026-01-28 |
| 9801 Collins Ave Apt 11A | condos | 3 | 3 | 1,983 | $2,950,000 | 2026-01-22 |
| 9201 Collins Ave Apt 225 | condos | 3 | 2 | 1,236 | $895,000 | 2026-01-01 |
| 1135 103rd St Apt 602 | condos | 3 | 3 | 2,241 | $2,700,000 | 2025-12-29 |
| 9601 Collins Ave Apt 1506 | condos | 3 | 4 | 2,850 | $7,100,000 | 2025-12-22 |
| 10201 E Bay Harbor Dr Ph 3 | condos | 3 | 4 | 1,672 | $1,730,000 | 2025-12-18 |
| 9705 Collins Ave Unit 1803N | condos | 3 | 4 | 3,424 | $7,300,000 | 2025-12-15 |
| 10295 Collins Ave Unit 1008 | condos | 3 | 4 | 2,763 | $6,420,000 | 2025-12-12 |
| 1135 103rd St Apt 402 | condos | 3 | 3 | 2,241 | $2,060,000 | 2025-12-05 |
| 9349 Collins Ave Apt 303 | condos | 3 | 5 | 3,325 | $10,000,000 | 2025-11-25 |
| 10201 Collins Ave Unit 1802 | condos | 3 | 5 | 3,592 | $9,350,000 | 2025-11-21 |
| 9595 Collins Ave Unit 9A | condos | 3 | 4 | 2,790 | $3,180,000 | 2025-11-20 |
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 |
|---|---|---|---|---|---|---|
| 10203 Collins Ave Unit 801 | condos | 3 | 5 | 4,185 | $12,590,000 | — |
| 9511 Collins Ave Apt 1507 | condos | 3 | 4 | 1,985 | $2,850,000 | — |
| 8942 Carlyle Ave | single_family | 3 | 2 | 1,384 | $1,399,000 | — |
| 8901 Hawthorne Ave | single_family | 3 | 4 | 2,151 | $2,900,000 | — |
| 8844 Abbott Ave | single_family | 3 | 2 | 1,691 | $1,850,000 | — |
| 10205 Collins Ave Apt 206 | condos | 3 | 3 | 2,060 | $1,499,000 | — |
| 8701 Collins Ave Unit 701 | condos | 3 | 4 | 2,233 | $8,475,000 | — |
| 9725 Bay Harbor Ter Apt 24 | condos | 3 | 2 | 1,298 | $589,000 | — |
10-year hold projection
IRR2.0%
Equity multiple1.32x
Total return (10yr)$368,685
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,802,500 | $60,984 | -$54,027 | $1,384,821 | $417,679 |
| 2 | $1,856,575 | $63,157 | -$52,030 | $1,368,599 | $487,976 |
| 3 | $1,912,272 | $65,404 | -$49,964 | $1,351,264 | $561,008 |
| 4 | $1,969,640 | $67,727 | -$47,826 | $1,332,738 | $636,902 |
| 5 | $2,028,730 | $70,129 | -$45,614 | $1,312,940 | $715,790 |
| 6 | $2,089,592 | $72,613 | -$43,325 | $1,291,782 | $797,809 |
| 7 | $2,152,279 | $75,180 | -$40,957 | $1,269,172 | $883,108 |
| 8 | $2,216,848 | $77,834 | -$38,508 | $1,245,008 | $971,839 |
| 9 | $2,283,353 | $80,577 | -$35,974 | $1,219,186 | $1,064,167 |
| 10 | $2,351,854 | $83,413 | -$33,353 | $1,191,590 | $1,160,264 |
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.