Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2822 Pine Tree Dr Immeuble residentiel 12 lots 3 308 584 € (275 715 €/Lot) Taux de capitalisation 5,80 % Miami Beach, FL 33140



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Turnkey Renovated 12-Unit Asset
- Strong In-Place Income
- Prime Mid-Beach Location
- High-Yield, Low-Maintenance Investment
RÉSUMÉ ANALYTIQUE
3,800,000 | 12 Units | $31,150 Monthly Income | Mid-Beach, Miami Beach, FL
Discover Noble Pine Tree Apartments, a fully renovated 12-unit boutique multifamily property ideally located on prestigious Pine Tree Drive in Miami Beach. Blending timeless Art Deco charm with modern finishes and strong in-place income exceeding $373,800 annually this property delivers turnkey stability, excellent yield, and long-term appreciation in one of Miami Beach’s most sought-after neighborhoods.
Highlights
Annual Gross Rent: $373,800 | NOI (Est.): $220,000 – $255,000
Unit Mix: 1 × 2BR | 5 × 1BR | 6 × Studios
Avg. Rent per Unit: $2,175 | Potential Rent: $2,400 – $2,600 per unit
Lot Size: 8,580 SF | Construction: Concrete block
Price per Unit: ˜ $316,000 | Price per SF: $635.00
Property Features
Each unit has been tastefully upgraded with quartz countertops, premium cabinetry, modern appliances, designer lighting, and sleek bathroom finishes.
Most units include in-unit washer/dryers, maximizing tenant retention and reducing operating costs.
The property’s lush outdoor areas with shaded seating, hammocks, and café-style tables create an inviting tropical retreat just a 5-minute walk to the beach.
Prime Mid-Beach Location
Nestled between multi-million-dollar estates and luxury hotels, the property sits less than a block from the newly completed $42.8 million Bayshore Park Redevelopment, featuring:
19.4 acres of green space with a central lake and pavilion
Six tennis courts, dog park, jogging trail, and playgrounds
Enhanced lighting and security that further elevate Mid-Beach appeal
This transformative public investment ensures lasting appreciation and premium tenant demand.
Investment Opportunity
Turnkey, cash-flowing asset with proven rent roll and low vacancy.
Stabilized income with rental upside through repositioning or furnished corporate rentals (subject to zoning).
Ideal 1031 exchange replacement or first-entry Miami Beach investment.
High-barrier-to-entry location where land scarcity and zoning limits protect long-term value.
At $3.8 million, Noble Pine Tree Apartments offers institutional-grade fundamentals in a boutique footprint—a rare opportunity on Pine Tree Drive.
Additional Information
Shown by appointment only — please do not disturb tenants
Full rent roll and financials available upon request
Broker inquiries welcome
Discover Noble Pine Tree Apartments, a fully renovated 12-unit boutique multifamily property ideally located on prestigious Pine Tree Drive in Miami Beach. Blending timeless Art Deco charm with modern finishes and strong in-place income exceeding $373,800 annually this property delivers turnkey stability, excellent yield, and long-term appreciation in one of Miami Beach’s most sought-after neighborhoods.
Highlights
Annual Gross Rent: $373,800 | NOI (Est.): $220,000 – $255,000
Unit Mix: 1 × 2BR | 5 × 1BR | 6 × Studios
Avg. Rent per Unit: $2,175 | Potential Rent: $2,400 – $2,600 per unit
Lot Size: 8,580 SF | Construction: Concrete block
Price per Unit: ˜ $316,000 | Price per SF: $635.00
Property Features
Each unit has been tastefully upgraded with quartz countertops, premium cabinetry, modern appliances, designer lighting, and sleek bathroom finishes.
Most units include in-unit washer/dryers, maximizing tenant retention and reducing operating costs.
The property’s lush outdoor areas with shaded seating, hammocks, and café-style tables create an inviting tropical retreat just a 5-minute walk to the beach.
Prime Mid-Beach Location
Nestled between multi-million-dollar estates and luxury hotels, the property sits less than a block from the newly completed $42.8 million Bayshore Park Redevelopment, featuring:
19.4 acres of green space with a central lake and pavilion
Six tennis courts, dog park, jogging trail, and playgrounds
Enhanced lighting and security that further elevate Mid-Beach appeal
This transformative public investment ensures lasting appreciation and premium tenant demand.
Investment Opportunity
Turnkey, cash-flowing asset with proven rent roll and low vacancy.
Stabilized income with rental upside through repositioning or furnished corporate rentals (subject to zoning).
Ideal 1031 exchange replacement or first-entry Miami Beach investment.
High-barrier-to-entry location where land scarcity and zoning limits protect long-term value.
At $3.8 million, Noble Pine Tree Apartments offers institutional-grade fundamentals in a boutique footprint—a rare opportunity on Pine Tree Drive.
Additional Information
Shown by appointment only — please do not disturb tenants
Full rent roll and financials available upon request
Broker inquiries welcome
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
325 460 €
|
597,82 €
|
| Autres revenus |
435 €
|
0,80 €
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
325 896 €
|
598,62 €
|
| Taxes |
45 275 €
|
83,16 €
|
| Frais d’exploitation |
52 241 €
|
95,96 €
|
| Total des frais |
97 516 €
|
179,12 €
|
| Résultat net d’exploitation |
228 379 €
|
419,50 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 325 460 € |
| Annuel par m² | 597,82 € |
| Autres revenus | |
|---|---|
| Annuel | 435 € |
| Annuel par m² | 0,80 € |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 325 896 € |
| Annuel par m² | 598,62 € |
| Taxes | |
|---|---|
| Annuel | 45 275 € |
| Annuel par m² | 83,16 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 52 241 € |
| Annuel par m² | 95,96 € |
| Total des frais | |
|---|---|
| Annuel | 97 516 € |
| Annuel par m² | 179,12 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 228 379 € |
| Annuel par m² | 419,50 € |
INFORMATIONS SUR L’IMMEUBLE
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Prêt pour le câble
- Micro-ondes
- Espace d’entreposage
- Machine à laver/sèche-linge
- Planchers en bois
- Four
- Électroménager en acier inoxydable
CARACTÉRISTIQUES DU SITE
- Laverie
- Property Manager sur place
- Lots meublés disponibles
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 5 | - | - |
| 1+1 | 6 | - | - |
| 2+1 | 1 | - | - |
1 1
Walk Score®
Très praticable à pied (74)
Bike Score®
Très praticable en vélo (74)
TAXES FONCIÈRES
| Numéro de parcelle | 02-3227-004-0220 | Évaluation totale | 1 986 148 € (2025) |
| Évaluation du terrain | 1 619 183 € (2025) | Impôts annuels | 45 275 € (83,16 €/m²) |
| Évaluation des aménagements | 366 965 € (2025) | Année d’imposition | 2024 |
TAXES FONCIÈRES
Numéro de parcelle
02-3227-004-0220
Évaluation du terrain
1 619 183 € (2025)
Évaluation des aménagements
366 965 € (2025)
Évaluation totale
1 986 148 € (2025)
Impôts annuels
45 275 € (83,16 €/m²)
Année d’imposition
2024
1 sur 35
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Noble
2822 Pine Tree Dr
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
