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.