Quick Filter:
2 of 2 properties · ✕ Clear filters · Search: “905 Brickell Bay Dr” — 2 result(s)
2 F
Grade
F
🏠
F
35
$350,000
$-1,241
Cash Flow
-49.7%
CoC ROI
4.0%
Cap Rate
$29,970
Cash In
🏘
F
27
$295,000
$-2,141
Cash Flow
-101.7%
CoC ROI
-0.5%
Cap Rate
$25,260
Cash In
Property Breakdowns
F
35
905 Brickell Bay Dr #1830 Single
Miami, FL 33131 · 3bd/2.0ba · 1,200sf · Built N/A
$350,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,250
Loan Amount: $343,661
Fees / MIP: $5,911
Closing Costs: $10,500
Reserves (3mo): $7,220
Total Cash Needed: $29,970
Monthly Expenses
Mortgage P&I+MIP: $2,406.67
Property Tax: $568.75
Insurance: $160.00
HOA: $0.00
Maint + CapEx: $408.34
Vacancy + Mgmt: $344.09
Total: $3,887.85/mo
Returns
Market Rent (all units): $2,647
Your Rental Income: $2,647
Cashflow: $-1,241/mo
Annual: $-14,892/yr
Cash-on-Cash ROI: -49.7%
Cap Rate: 4.0% · DSCR: 0.48x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,241/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-525/mo (vs $-1,241/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-493/mo — saves $747/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,120/mo
STR vs LTR
-68%
BREAKEVEN OCC
77%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-1,241/mo · STR: $-2,120/mo · CoC ROI: -74.6%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$2,646/mo
RANGE
$2,646 – $2,646
CONFIDENCE
LOW
N/A
Our estimate
$2,646/mo ✅ Inline with market
No comparable rentals found in 33131
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $11,400 | +$12,540 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$60,145)
- • Excellent reno ROI (169%)
- • Aging property (None) — renovation upside
- • Negative cashflow ($-1,241/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,241/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
35
AI Deal Score
35/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
27
905 Brickell Bay Dr #623 Single
Miami, FL 33131 · 1bd/1.0ba · 580sf · Built 1968
$295,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $10,325
Loan Amount: $289,657
Fees / MIP: $4,982
Closing Costs: $8,850
Reserves (3mo): $6,085
Total Cash Needed: $25,260
Monthly Expenses
Mortgage P&I+MIP: $2,028.48
Property Tax: $479.38
Insurance: $150.00
HOA: $590.00
Maint + CapEx: $344.16
Vacancy + Mgmt: $216.81
Total: $3,808.83/mo
Returns
Market Rent (all units): $1,668
Your Rental Income: $1,668
Cashflow: $-2,141/mo
Annual: $-25,693/yr
Cash-on-Cash ROI: -101.7%
Cap Rate: -0.5% · DSCR: -0.06x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,141/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,538/mo (vs $-2,141/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,511/mo — saves $630/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$120
OCCUPANCY
60%
GROSS / MO
$2,160
STR CASHFLOW
$-2,809/mo
STR vs LTR
-83%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
FURNITURE SETUP
Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
🛡
LTR is safer bet
LTR: $-2,141/mo · STR: $-2,809/mo · CoC ROI: -126.6%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$1,667/mo
RANGE
$1,667 – $1,667
CONFIDENCE
LOW
N/A
Our estimate
$1,667/mo ✅ Inline with market
No comparable rentals found in 33131
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $5,510 | +$6,061 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$46,758)
- • Excellent reno ROI (167%)
- • Older build (1968) — high value-add potential
- • Negative cashflow ($-2,141/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,141/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
27
AI Deal Score
27/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶SpillFeed · live
View all →JL
7h ago
📊 ran AI analysis on
DS
7h ago
💾 saved a deal
RB
6h ago
📊 ran AI analysis on
MA
6h ago
👀 viewed a deal in
SK
5h ago
📊 ran AI analysis on
MJ
5h ago
💾 saved a deal
IV
5h ago
📊 ran AI analysis on
JH
4h ago
👀 viewed a deal in
SR
4h ago
📊 ran AI analysis on
CM
4h ago
💾 saved a deal
SpillDeals v5 · Estimates only — verify before making offers