FOR_SALEExcellent Deal33 days on market
126 W San Marino Dr
126 W San Marino Dr, Miami Beach, FL 33139, Miami Beach, FL 33139
126 W San Marino Dr, Miami Beach, FL 33139
Loc: Miami Beach, FL
Days Listed
33
Tax Assessed
$18886k
Lot Size
0.36 acres
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Nearby Schools
Educational options and performance ratings in the area.
10
North Beach Elementary School
PK-5
2.6 mi away
5
Nautilus Middle School
6-8
2.5 mi away
5
Miami Beach Senior High School
9-12
2 mi away
Haven Underwritten Market·Moderate (1.10 - 1.24x)
Miami, FL Investment Analysis (2026)
Cap Rate Range: 5.4% - 6.6% · Median Rent: $3,400/mo · Effective Tax: 0.91%
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
8.01%
Total ROI
29.7%
Cash Flow
$58,168/mo
DSCR
1.32
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Price & Tax History
Price History
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-11 | Pending sale | $35,995,000 | $4,562 |
| 2026-07-21 | Listed for sale | $35,995,000 | $4,562 |
| 2026-06-22 | Listing removed | $37,000,000 | $4,689 |
| 2026-01-09 | Price change | $37,000,000 | $4,689 |
| 2025-07-14 | Listed for sale | $38,000,000 | $4,816 |
| 2025-06-29 | Listing removed | $38,000,000 | $4,816 |
| 2025-03-26 | Price change | $38,000,000 | $4,816 |
| 2024-09-18 | Listed for sale | $39,000,000 | $4,943 |
| 2024-09-17 | Listing removed | $39,000,000 | $4,943 |
| 2024-05-03 | Price change | $39,000,000 | $4,943 |
| 2023-05-19 | Listed for sale | $41,100,888 | $5,209 |
| 2018-07-25 | Sold | $17,288,000 | $2,191 |
| 2018-03-27 | Pending sale | $19,900,000 | $2,522 |
| 2018-03-27 | Listing removed | $95,000 | $12 |
| 2018-01-30 | Listed for rent | $95,000 | $12 |
| 2017-12-21 | Listing removed | $95,000 | $12 |
| 2017-11-17 | Listed for rent | $95,000 | $12 |
| 2017-03-26 | Listed for sale | $19,900,000 | $2,522 |
| 2015-12-17 | Sold | $5,925,000 | $751 |
| 2013-11-12 | Listing removed | $16,000 | $2 |
| 2013-10-12 | Listed for rent | $16,000 | $2 |
| 2013-08-11 | Listing removed | $15,750 | $2 |
| 2013-06-27 | Listed for rent | $15,750 | $2 |
| 2013-04-10 | Listing removed | $15,000 | $2 |
| 2011-06-22 | Sold | $3,400,000 | $431 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $283,497.12 | $15,153,333 |
| 2024 | $275,951.3 | $14,726,272 |
| 2023 | $269,395.4 | $14,297,352 |
| 2022 | $260,038.12 | $13,880,925 |
| 2021 | $259,417.88 | $13,476,627 |
| 2020 | $256,510.17 | $13,290,560 |
| 2019 | $251,760.66 | $12,991,750 |
| 2018 | $112,543.15 | $5,985,000 |
| 2017 | $112,543.15 | $6,455,986 |
| 2016 | $130,047.85 | $5,869,079 |
| 2015 | $86,110.65 | $3,396,646 |
| 2014 | $67,603.46 | $3,087,860 |
| 2013 | $56,434.72 | $2,807,146 |
| 2012 | $56,434.7 | $2,756,934 |
| 2011 | $18,408.9 | $929,686 |
| 2010 | $19,314.7 | $915,947 |
| 2009 | $17,517.8 | $891,867 |
| 2007 | $16,947.2 | $840,027 |
| 2006 | $19,287.8 | $0 |
| 2005 | $19,287.8 | $0 |
| 2004 | $19,066.2 | $0 |
| 2003 | $18,488.8 | $0 |
| 2002 | $18,054.5 | $0 |
| 2001 | $18,054.5 | $0 |
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $35,995,000Rent Basis: Modeled Estimate ($287,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $17,998/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.28%
NOI: $2,259,690/yr
Cash-on-Cash Yield
0.2%
On $8,278,850 invested
DSCR Ratio
1.01x
Tight qualification
5-Yr Leveraged ROI
+95.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$15,424/mo
Homeowner / Hazard Insurance-$17,998/mo
Vacancy Reserve (5% of rent)-$14,398/mo
Repairs & Maintenance (10% of rent)-$28,796/mo
Property Management (8% of rent)-$23,037/mo
Total Pure Operating Expenses-$99,652/mo
Net Investor Cash Flow
Gross Scheduled Rent+$287,960/mo
Less: Operating Expenses-$99,652/mo
Net Operating Income (NOI)+$188,308/mo
Less: Debt Service (30yr @ 6.75%)-$186,770/mo
Net Cash Flow
$1,537/mo
$18,447/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Miami Beach.