Active · Villa
$1,850,000
1265 SW 22nd St TH-3, Miami, FL 33145
- Beds
- 3
- Baths
- 4
- Living area
- 1,500 sq ft
- $ / sq ft
- $1,233/sq ft
- Year built
- 2028
- Lot size
- —
- HOA fee
- $2,475 Monthly
- Annual tax
- $72,669
About this property
PRECONSTRUCTION DEVELOPMENT. Atelier Residences Miami presents a rare opportunity to own one of only four exclusive three-bedroom villas in this boutique luxury development. This approximately 1,500 SF, two-story residence features 3 bedrooms, 4 full bathrooms, fully furnished interiors, custom lighting, smart-home technology, and a turnkey ownership experience. Atelier offers 146 fully furnished residences with flexible short-term rental options and professional, hotel-style management. Residents and owners will enjoy resort-inspired amenities including a pool and spa, fitness center, yoga and meditation spaces, sauna, steam room, cold plunge, concierge, valet, restaurant and lounge, along with the CAYA Members Club and wellness experience. The development has officially broken ground, with estimated completion and delivery scheduled for Q2 2028. Buyer and buyer's agent should independently verify all dimensions, specifications, finishes, amenities, renderings, views, timelines, and development details. SCHEDULE A PRIVATE PRESENTATION FOR CURRENT PRICING, AVAILABILITY, FLOOR PLANS, DEPOSIT STRUCTURE, AND ADDITIONAL PROJECT INFORMATION. IMPORTANT: ALL PHOTOGRAPHS AND IMAGES SHOWN ARE ARTIST RENDERINGS AND ARE FOR ILLUSTRATIVE PURPOSES ONLY. ACTUAL FINISHES, FURNISHINGS, MATERIALS, FEATURES, VIEWS, AMENITIES, LANDSCAPING, AND FINAL APPEARANCE MAY VARY.
Interior & exterior features
Appliances
- Dryer
- Washer
Cooling
- Central Air
Heating
- Central
Views
- Other
Parking
- Open
Interior features
- Breakfast Bar
- Built In Features
- Bedroom On Main Level
- Bathtub
- High Ceilings
- Kitchen Island
- Kitchen Dining Combo
- Main Level Primary
- Upper Level Primary
- Walk In Closets
Exterior features
- Balcony
Pool
- Association
Flooring
- Tile
security
- Lobby Secured
association_amenities
- Fitness Center
- Pool
- Sauna
- Spa Hot Tub
association_fee_includes
- Hot Water
- Maintenance Structure
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
-$11,371
- Cap rate
- -1.7%
- Net yield
- -1.7%
- Cash-on-cash return
- -26.3%
- Gross yield
- 5.1%
- Mortgage payment
- $8,770/mo
- Down payment
- $462,500
- Loan amount
- $1,387,500
- Annual NOI
- -$31,209
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.