1135 103rd St 304, Bay Harbor Islands, FL 33154 — MLS photo

Get More Info About This Property

1135 103rd St 304, Bay Harbor Islands, FL 33154

Active · Condominium

$4,695,000

1135 103rd St 304, Bay Harbor Islands, FL 33154

Beds
4
Baths
5
Living area
3,328 sq ft
$ / sq ft
$1,411/sq ft
Year built
2024
Lot size
—
HOA fee
$7,202
Annual tax
—

About this property

Residence 304 at Onda is the only residence in the building featuring an extraordinary 3,001 SF private terrace. Part of an exclusive collection of just 41 bayfront homes in Bay Harbor Islands, Onda is designed by Arquitectonica and developed by Valerio Morabito and Ugo Colombo. This newly completed building sits at the edge of the island, offering a prime vantage point. The residence features a fully equipped Snaidero kitchen with top-of-the-line Miele appliances, Statuarietto marble bathrooms, private elevator access, and a service entrance. Floor-to-ceiling impact windows open to the expansive terrace, creating seamless indoor-outdoor living. The unit includes 2 assigned parking spaces and 1 private storage unit. Onda offers a full suite of amenities including a waterfront pool, Technogym fitness center, wellness spa, EV charging stations, and 24-hour valet. Ideally located just moments from Bal Harbour Shops, The Surf Club, and the beach, Residence 304 presents a truly unique opportunity within one of Bay Harbor Islands’ most coveted waterfront addresses.

Property location

Get Directions

1135 103rd St 304, Bay Harbor Islands, FL 33154

Loading property location…

Facts & features

Interior

Bedrooms
4
Bathrooms
5
Living area
3,328 sq ft

Exterior & Structure

Property type
Condominium
Year built
2024

Parking

Not provided in the MLS listing.

HOA, Community & Financials

Association fee
$7,202
County
Miami-Dade
MLS listing ID
A11998429
Listing status
Active

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

-$22,619

Cap rate
-0.1%
Net yield
-0.1%
Cash-on-cash return
-20.6%
Gross yield
4.8%
Mortgage payment
$22,257/mo
Down payment
$1,173,750
Loan amount
$3,521,250
Annual NOI
-$4,352

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