500 Bayview Dr Apt 1923
Sunny Isles Beach, FL 33160View map
- Condo
- 2 bd
- 2 ba
- 1,220 sq ft
$403,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Based on one of our two rent estimates so far.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $1,270 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 1,220 sq ft
- Year built
- Not listed
- HOA fee
- $1,270 a month
- Annual tax bill
- Not listed
- Days on market
- 43 days (listed Sep 23, 2026)
- Price cut
- −$2,000
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Sunny Isles Beach
438 homes for sale in Sunny Isles Beach
$439,000
100 Bayview Dr Apt 1931
Sunny Isles Beach, FL 33160
Condo · 2 bd · 2 ba · 1,357 sq ft
$278,000
17021 N Bay Rd Apt 827
Sunny Isles Beach, FL 33160
Condo · 1 bd · 1.5 ba · 767 sq ft
$255,000
400 Kings Point Dr Apt 527
Sunny Isles Beach, FL 33160
Condo · 1 bd · 1 ba · 695 sq ft
$385,000
17145 N Bay Rd Apt 4103
Sunny Isles Beach, FL 33160
Condo · 1 bd · 1 ba · 673 sq ft
$229,000
18001 Collins Ave Unit 702
Sunny Isles Beach, FL 33160
Condo · Studio · 1 ba · 664 sq ft
$630,000
19370 Collins Ave Apt 1002
Sunny Isles Beach, FL 33160
Condo · 3 bd · 2 ba · 1,505 sq ft
In Sunny Isles Beach, 1 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.