1011 Links Dr, Miami Beach, FL 33109

5 bd · 4 ba · built 2027 · Miami Beach · SINGLE_FAMILY·source listing ↗

$32,000,000

rent, three ways

OnePercent model (vv1)$12,479/mo

p10–p90 confidence band

HUD Fair Market Rent · 33109 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Miami-Dade

Flood risk indexRelatively Low FEMA NRI

Median household income$250,001

Median area rent—

Median home value$2,000,001

the verdict

0.04%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$32,000,000

0.04% · rent $12,479

Intrinsic value · income approach

$6,891,147

364% above intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.