2811 S Bayshore Dr #6A
About This Property
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
You can learn more about cap rate here .
Price History
Date / Event | Date | Event | Price |
---|---|---|---|
Dec 21, 2023 | Sold | $8,250,000 | |
Sold | |||
Dec 4, 2023 | In contract | - | |
In contract | |||
Oct 12, 2023 | Listed by Douglas Elliman | $8,500,000 | |
Listed by Douglas Elliman |
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
Date | Unit | Beds | Baths | Sqft | Price | Closed | Owner | Listed By |
---|---|---|---|---|---|---|---|---|
02/28/2024
|
3 Bed
|
4 Bath
|
2543 ft²
|
$4,595,000
3 Bed
4 Bath
2543 ft²
|
$4,400,000
-4.24%
04/17/2024
|
-
|
David Siddons
Douglas Elliman
|
|
02/01/2024
|
3 Bed
|
4 Bath
|
2546 ft²
|
$7,250,000
3 Bed
4 Bath
2546 ft²
|
$7,200,000
-0.69%
05/17/2024
|
-
|
Flavia Caltabiano
Compass Florida, LLC
|
|
01/23/2024
|
2 Bed
|
3 Bath
|
1967 ft²
|
$4,799,999
2 Bed
3 Bath
1967 ft²
|
$4,760,000
-0.83%
03/01/2024
|
-
|
Ceiliah Epner
COMPASS FLORIDA LLC
|
|
10/12/2023
|
4 Bed
|
5 Bath
|
3247 ft²
|
$8,500,000
4 Bed
5 Bath
3247 ft²
|
$8,250,000
-2.94%
12/21/2023
|
-
|
Tracy Ferrer
Douglas Elliman
|
|
09/12/2023
|
4 Bed
|
6 Bath
|
3247 ft²
|
$8,900,000
4 Bed
6 Bath
3247 ft²
|
$8,500,000
-4.49%
11/07/2023
|
-
|
David Siddons
Douglas Elliman
|
|
05/24/2023
|
3 Bed
|
3.5 Bath
|
2543 ft²
|
$5,200,000
3 Bed
3.5 Bath
2543 ft²
|
-
-
|
-
|
Andres Vidal
EXP Realty, LLC
|
|
05/20/2023
|
3 Bed
|
3.5 Bath
|
2546 ft²
|
$6,570,000
3 Bed
3.5 Bath
2546 ft²
|
-
-
|
-
|
Cintia Thormann
Compass Florida, LLC
|
|
11/16/2022
|
3 Bed
|
4 Bath
|
2917 ft²
|
$6,649,000
3 Bed
4 Bath
2917 ft²
|
$6,200,000
-6.75%
11/21/2023
|
-
|
Raul Santidrian
Douglas Elliman
|
|
05/04/2022
|
3 Bed
|
4 Bath
|
2543 ft²
|
$4,900,000
3 Bed
4 Bath
2543 ft²
|
-
-
|
-
|
Raul Santidrian
Douglas Elliman
|
|
05/21/2021
|
3 Bed
|
4 Bath
|
-
|
$4,300,000
3 Bed
4 Bath
|
-
-
|
-
|
Annie De La Rosa
Douglas Elliman
|
|
05/05/2021
|
4 Bed
|
6 Bath
|
3247 ft²
|
$5,995,000
4 Bed
6 Bath
3247 ft²
|
-
-
|
-
|
David Siddons
Douglas Elliman
|
|
03/19/2021
|
4 Bed
|
6 Bath
|
3247 ft²
|
$6,200,000
4 Bed
6 Bath
3247 ft²
|
-
-
|
-
|
Pietro Belmonte
Douglas Elliman
|
|
09/14/2020
|
3 Bed
|
4 Bath
|
3277 ft²
|
$3,550,000
3 Bed
4 Bath
3277 ft²
|
-
-
|
-
|
Adriana Pinto Torres
Douglas Elliman
|
|
08/27/2020
|
5 Bed
|
6 Bath
|
-
|
$7,580,000
5 Bed
6 Bath
|
-
-
|
-
|
Joanna Berg
Douglas Elliman
|
|
11/19/2020
|
4 Bed
|
5 Bath
|
-
|
$5,839,000
4 Bed
5 Bath
|
-
-
|
-
|
Annie De La Rosa
Douglas Elliman
|
|
09/23/2019
|
2 Bed
|
3 Bath
|
-
|
$3,300,000
2 Bed
3 Bath
|
-
-
|
-
|
Joanna Berg
Douglas Elliman
|
|
09/22/2019
|
4 Bed
|
6 Bath
|
4034 ft²
|
$5,163,000
4 Bed
6 Bath
4034 ft²
|
-
-
|
-
|
Adriana Pinto Torres
Douglas Elliman
|
|
09/22/2019
|
3 Bed
|
4 Bath
|
3356 ft²
|
$3,246,000
3 Bed
4 Bath
3356 ft²
|
-
-
|
-
|
Daniel Dougherty
Douglas Elliman
|
|
09/22/2019
|
3 Bed
|
4 Bath
|
3277 ft²
|
$2,717,000
3 Bed
4 Bath
3277 ft²
|
-
-
|
-
|
Pietro Belmonte
Douglas Elliman
|
|
07/22/2019
|
5 Bed
|
6 Bath
|
9767 ft²
|
$12,500,000
5 Bed
6 Bath
9767 ft²
|
-
-
|
-
|
Annie De La Rosa
Douglas Elliman
|
|
01/29/2018
|
3 Bed
|
4 Bath
|
3356 ft²
|
-
3 Bed
4 Bath
3356 ft²
|
-
-
|
-
|
Adriana Pinto Torres
Douglas Elliman
|