300 Bayview Dr #2101 · Sunny Isles Beach, FL 33160

$294,900

1 bd · 1.5 ba · 762 sqft · Condo public records · 113 Days on market

Built 1968 $1078/mo HOA · 29% of rent

---

Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +12.1/30.0
• 1% rule +7.8/10.0
• ARV discount +7.5/15.0
• Appreciation +5.3/10.0
• Livability +4.3/5.0
• Schools +4.2/10.0
• DSCR +3.6/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

For Sale ON the 21ST FLOOR, FACING NORTH, 1 BED 1.5 BATH with BEAUTIFUL AND BREATH TAKING VIEWS OF THE OCEAN AND THE SURROUNDINGS!!! ENJOY THE MORNING'S SUNRISE!!! LOCATED IN AN UPSCALE LOCATION, THE VALUE WILL ONLY INCREASE! The maintenance includes A/C, water, cable, Internet, Wifi, 24 hr Security, Concierge and Flood Insurance. and more. . ENJOY THE RELAXING VIEWS WITHOUT GETTING THE DIRECT SUN AT ANY TIME OF THE DAY AS THE UNIT FACING NORTH!!! THE BUILDING LOCATED JUST WALKING DISTANCE TO THE BEACH! The complex offers tennis courts, fitness, kids play area, sauna, magnificent pool and restaurant overlooking the bay, Salon and much more. .!

Key facts

• Breathtaking views
• Corian counters
• High impact doors

Tags

• CORIAN COUNTERS
• STAINLESS STEEL APPLIANCES
• WATER PROOF VINYL FLOORS
• HIGH IMPACT DOORS
• BREATHTAKING VIEWS

Property features AI

Finance

• Other: No pet restrictions
• HOA & community: Monthly association fee; Association includes cable TV, HVAC, hot water and internet; Community amenities: basketball court, billiard room, elevators, fitness center, pool, storage

Exterior

• Parking: One parking space
• Security: Doorman; Security guard; Lobby secured; Closed-circuit cameras
• Utilities: Cable available
• Home design: Condominium in a 22-story building; Entry on level 21; Resale unit
• Construction: Block construction
• Exterior features: Balcony; Open balcony/patio; Tennis courts; Heated pool; Canal-front waterfront; North-facing view

Interior

• Kitchen: Dishwasher; Electric range; Disposal; Icemaker; Microwave; Refrigerator
• Bedrooms: Bedroom on main level
• Flooring: Laminate flooring
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central air conditioning
• Interior features: Blinds; Impact glass windows; Elevator; Living/dining room; Bedroom on main level; Furnishing negotiable

What this means for you Summary

Snapshot

• This is a 1-bed/1.5-bath condo listed at $295k.

Deal economics

• At list price, monthly cash flow is $-490 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $208k (29.4% below list).
• Meets the 1% rule at list price ($4k rent vs $295k).
• Recommended offer: $208k (29.4% below list) — sets the bar for cash-flow.
• Cap rate 6.0% vs local median 0.8% in Sunny Isles Beach — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 86/100 on livability (#20 in FL, #434 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, health & safety A+; Watch: housing C-, cost of living F.
• Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents flat; 1870 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,778/mo this rent would consume 68% of the median local household income ($67k/yr) (locally 3106% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $4k of equity ($2k loan paydown + $2k appreciation (0.5% local appreciation)).
• Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 113 days — a 9% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $225k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; HOA is 29% of rent.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $208,310 (29.4% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
6. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
9. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
11. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
12. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.28% ✓
• Cap rate: 6.03%
• Cash-on-cash: -0.92%
• DSCR: 0.96
• GRM: 6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.53% appreciation · 0.94% rent growth · sell at horizon

5-year hold

• IRR: -9.9%
• Equity multiple: 0.53×
• Total profit: $-39,199
• Equity at exit: $93,481

10-year hold

• IRR: -6.0%
• Equity multiple: 0.35×
• Total profit: $-53,511
• Equity at exit: $118,843

Cash invested: $82,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Florida: 87 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Methodology + full state rankings →

ZIP-level market 33160

• Home prices YoY: 0.2%
• Rents YoY: 0.9%
• Active inventory: 1870
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $3,778 medium
• Mortgage (P&I): −$1,546
• Tax from tax record: −$301 /mo · $3,615/yr
• Insurance: −$123
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$1,078
• Vacancy / Maint / Mgmt: −$793
• Net cashflow: $-490

Break-even live

Break-even rent $4,399

Max offer price $208,310

Occupancy floor —

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $73,725
• Closing costs: $8,847
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $1,078 · $12,936/yr
• Likely covers: waterinternetcablepooldoormansecurity
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 25 events

1. 2026-06-18
   days on market $294,900 Active 113 DOM
2. 2026-06-17
   days on market $294,900 Active 112 DOM
3. 2026-06-16
   days on market $294,900 Active 111 DOM
4. 2026-06-15
   days on market $294,900 Active 110 DOM
5. 2026-06-13
   days on market $294,900 Active 108 DOM
6. 2026-06-09
   days on market $294,900 Active 104 DOM
7. 2026-06-08
   days on market $294,900 Active 103 DOM
8. 2026-06-07
   days on market $294,900 Active 102 DOM
9. 2026-06-04
   days on market $294,900 Active 99 DOM
10. 2026-06-03
    days on market $294,900 Active 98 DOM
11. 2026-06-02
    days on market $294,900 Active 97 DOM
12. 2026-06-01
    days on market $294,900 Active 96 DOM
13. 2026-05-31
    days on market $294,900 Active 95 DOM
14. 2026-02-25
    listed $294,900 Active
15. 2021-08-19
    soldstatus $225,000
16. 2021-08-12
    soldstatus $225,000 Closed 654-char remark

    Show marketing remark (654 chars)

    For Sale ON the 21ST FLOOR, FACING NORTH, 1 BED 1.5 BATH with BEAUTIFUL AND BREATH TAKING VIEWS OF THE OCEAN AND THE SURROUNDINGS!!! ENJOY THE MORNING'S SUNRISE!!! LOCATED IN AN UPSCALE LOCATION, THE VALUE WILL ONLY INCREASE! The maintenance includes A/C, water, cable, Internet, Wifi, 24 hr Security, Concierge and Flood Insurance. and more. . ENJOY THE RELAXING VIEWS WITHOUT GETTING THE DIRECT SUN AT ANY TIME OF THE DAY AS THE UNIT FACING NORTH!!! THE BUILDING LOCATED JUST WALKING DISTANCE TO THE BEACH! The complex offers tennis courts, fitness, kids play area, sauna, magnificent pool and restaurant overlooking the bay, Salon and much more. .!

17. 2021-06-18
    historical Active Under Contract 654-char remark

    Show marketing remark (654 chars)

    For Sale ON the 21ST FLOOR, FACING NORTH, 1 BED 1.5 BATH with BEAUTIFUL AND BREATH TAKING VIEWS OF THE OCEAN AND THE SURROUNDINGS!!! ENJOY THE MORNING'S SUNRISE!!! LOCATED IN AN UPSCALE LOCATION, THE VALUE WILL ONLY INCREASE! The maintenance includes A/C, water, cable, Internet, Wifi, 24 hr Security, Concierge and Flood Insurance. and more. . ENJOY THE RELAXING VIEWS WITHOUT GETTING THE DIRECT SUN AT ANY TIME OF THE DAY AS THE UNIT FACING NORTH!!! THE BUILDING LOCATED JUST WALKING DISTANCE TO THE BEACH! The complex offers tennis courts, fitness, kids play area, sauna, magnificent pool and restaurant overlooking the bay, Salon and much more. .!

18. 2020-12-22
    listed $229,900 Active 654-char remark

    Show marketing remark (654 chars)

    For Sale ON the 21ST FLOOR, FACING NORTH, 1 BED 1.5 BATH with BEAUTIFUL AND BREATH TAKING VIEWS OF THE OCEAN AND THE SURROUNDINGS!!! ENJOY THE MORNING'S SUNRISE!!! LOCATED IN AN UPSCALE LOCATION, THE VALUE WILL ONLY INCREASE! The maintenance includes A/C, water, cable, Internet, Wifi, 24 hr Security, Concierge and Flood Insurance. and more. . ENJOY THE RELAXING VIEWS WITHOUT GETTING THE DIRECT SUN AT ANY TIME OF THE DAY AS THE UNIT FACING NORTH!!! THE BUILDING LOCATED JUST WALKING DISTANCE TO THE BEACH! The complex offers tennis courts, fitness, kids play area, sauna, magnificent pool and restaurant overlooking the bay, Salon and much more. .!

19. 2020-12-20
    historical
20. 2020-05-25
    listed $233,900 Active
21. 2020-05-07
    historical
22. 2019-12-04
    price $233,900
23. 2019-05-16
    listed $244,900 Active
24. 2000-07-11
    soldstatus $67,000
25. 1973-08-01
    soldstatus $34,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

• Current annual tax: $3,615 · $301/mo
• Projected year-2 tax: $3,615 · $301/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 6 d/yr ≥103°F today · 22 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $45,342
• − Mortgage interest: −$16,519
• − Property taxes: −$3,615
• − Insurance: −$6,593
• − Repairs & maintenance: −$3,627
• − Management: −$3,627
• − HOA: −$12,936
• − Depreciation: −$8,579
• Taxable loss: −$10,155
• Est. tax savings @ 24.0%: +$2,437
• After-tax cash flow: $-3,445/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Miami-Dade
• NCES district ID: 1200390
• Math proficiency: 45% ▼ -16.00%
• Reading proficiency: 54% ▼ -5.00%
• Median HH income: $43,928
• Composite: 41.76/100
• National rank: #3397
• State rank: #40 of 73 in FL

Livability — Sunny Isles Beach

• Score: 86/100
• State rank: #20
• US rank: #434

Category grades

Amenities A+ Commute A- Cost of living F Crime A Employment C Housing C- Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Sunny Isles Beach, FL
• County: Miami-Dade County · 2,697,751 people
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 43,718
• Household income: $67,040
• Rent vs Own: 41.0% rent · 59.0% own
• Severe rent burden: 3106.0

Population outlook (Miami-Dade County) Hauer SSP2

• Today (2025): 3,126,439 people
• By 2030: 3,325,765 · +6.4%
• By 2040: 3,697,561 · +18.3%
• By 2050: 4,012,134 · +28.3%
• By 2075: 4,605,612 · +47.3%
• By 2100: 4,866,598 · +55.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: Hispanic / Latino 46% White 44% Two or more races 27% Black 4% Asian 2%
• Hispanic origin (detail): Mexican 1% Puerto Rican 3% Cuban 8% Dominican 1% Salvadoran 4%
• Common ancestry: Scotch-Irish 8% Hispanic 3% Subsaharan African 3%
• Foreign-born: 61% · Canada, Jamaica, Dominican Republic
• Languages at home: 29% English-only · Spanish 45% Russian/Polish/Slavic 12% Other Indo-European 5%

Political lean MEDSL · Miami-Dade

• 2024 margin: R (+11.4) · D 43.9% · R 55.4%
• 2008→2024 swing: -27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
• All cycles: 2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.53%
• Current HPI: 284.9293
• Rent YoY: ▲ 0.94%
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+767.4% since first listed

12 events — show timeline

• 2026-02-25 Listed $294,900 MARMLS
• 2021-08-19 Sold (Public Records) $225,000 Public Records
• 2021-08-12 Sold (MLS) $225,000 MARMLS
• 2021-06-18 Contingent — MARMLS
• 2020-12-22 Listed $229,900 MARMLS
• 2020-12-20 Listing Removed — MARMLS
• 2020-05-25 Listed $233,900 MARMLS
• 2020-05-07 Listing Removed — MARMLS
• 2019-12-04 Price Changed $233,900 MARMLS
• 2019-05-16 Listed $244,900 MARMLS
• 2000-07-11 Sold (Public Records) $67,000 Public Records
• 1973-08-01 Sold (Public Records) $34,000 Public Records

Property tax history

+11.0%/yr

Latest (2025): $3,615 · +2.6% YoY. Source: county tax records.