FOR_SALERisky Deal1 days on market

1885 Daytonia Rd

1885 Daytonia Rd, Miami Beach, FL 33141, Miami Beach, FL 33141
$3,800,000
Zestimate®:$3,531,600

Listing Price

Property image 1
1885 Daytonia Rd, Miami Beach, FL 33141
Loc: Miami Beach, FL
Days Listed
1
Tax Assessed
$2417k
Zestimate®
$3532k
Market Rate
Lot Size
9,000 sqft
Rent Estimate
$6,794/mo
Est. Cash Flow base
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.

7

Biscayne Elementary School

PK-5
0.9 mi away
5

Nautilus Middle School

6-8
3.4 mi away
5

Miami Beach Senior High School

9-12
4.5 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%

Open Miami Market Underwrite

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
1.14%
Total ROI
-4.7%
Cash Flow
$-15,617/mo
DSCR
0.19
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

DateEventPricePrice/sqft
2026-08-22Listed for sale$3,800,000$1,377
2021-05-20Sold$2,428,000$880
2001-03-22Sold$338,000$122

Tax History

YearProperty TaxTax Assessment
2025$38,377.11$2,024,584
2024$37,282.09$1,967,526
2023$36,686.8$1,927,392
2022$35,066.87$1,871,255
2021$10,739.79$561,729
2020$10,611.84$553,974
2019$10,389.76$541,520
2018$9,987.52$531,423
2017$9,987.52$520,493
2016$9,891.35$509,788
2015$9,963.87$506,245
2014$10,056.67$502,228
2013$9,771.03$494,806
2011$9,547.72$472,365
2010$9,957.88$465,385
2009$9,077.89$453,150
2007$8,454.18$385,703
2006$9,369.63$0
2005$9,369.63$0
2004$9,248.77$0
2003$7,731.79$0
2002$4,851.01$0
2001$4,851.01$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,760
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: $3,800,000Rent Basis: Observed Comp Model ($6,794/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,900/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.43%

NOI: $16,294/yr

Cash-on-Cash Yield
-25.2%

On $874,000 invested

DSCR Ratio
0.07x

Negative debt coverage

5-Yr Leveraged ROI
+-31.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$1,974/mo
Homeowner / Hazard Insurance-$1,900/mo
Vacancy Reserve (5% of rent)-$340/mo
Repairs & Maintenance (10% of rent)-$679/mo
Property Management (8% of rent)-$544/mo
Total Pure Operating Expenses-$5,436/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,794/mo
Less: Operating Expenses-$5,436/mo
Net Operating Income (NOI)+$1,358/mo
Less: Debt Service (30yr @ 6.75%)-$19,717/mo
Net Cash Flow
$-18,360/mo
$-220,315/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.