2822 Pine Tree Dr, Miami Beach, FL 33140 — MLS photo

Get More Info About This Property

2822 Pine Tree Dr, Miami Beach, FL 33140

Active · MultiFamily

$3,200,000

2822 Pine Tree Dr, Miami Beach, FL 33140

Beds
—
Baths
0
Living area
— sq ft
$ / sq ft
—
Year built
1935
Lot size
8,580 sq ft
HOA fee
—
Annual tax
$43,437

About this property

Noble Pine Tree Apartments is a fully renovated 12-unit boutique multifamily on prestigious Pine Tree Drive, offering modern finishes, Art Deco charm, and strong in-place income in one of Miami Beach’s most desirable neighborhoods. With a proven rent roll ($291,000 gross with an NOI of about $215,350), upgraded units featuring premium kitchens, sleek baths, and in-unit laundry in most residences, the property delivers turnkey stability with rental upside. Lush outdoor spaces—hammocks, shaded seating, and café-style areas—create a tropical retreat just a 5-minute walk to the beach. Steps from the new $42.8M Bayshore Park with 19 acres of green space, tennis courts, dog park, and enhanced security, the location ensures long-term appreciation and high tenant demand. Offered at $3.8M with a ~5.8% cap rate, the asset provides rare value in a high-barrier-to-entry market and is ideal for investors seeking both steady yield and premium Miami Beach positioning.

Interior & exterior features

Parking

  • Assigned

Flooring

  • Laminate

roof

  • Shingle

construction

  • CBSConcrete Block Structure
  • Block

Investment intelligence

Yield & ROI calculator

Pre-filled from this listing's price, HOA and tax record. Adjust anything to see returns update instantly.

Estimated monthly cash flow

-$4,816

Cap rate
3.9%
Net yield
3.9%
Cash-on-cash return
-6.5%
Gross yield
6.6%
Mortgage payment
$15,170/mo
Down payment
$800,000
Loan amount
$2,400,000
Annual NOI
$124,243

Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.