Miami Beach
Investment Analysis

Miami Beach, FL
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
37
Investment Score
Buy
Cap Rate (Est.)
2.2%
Gross Yield
3.7%
P/R Ratio
18.1x
YoY Growth
-4.7%
Median Home Price
$617,000
Average Rent (1BR)
$1,884/mo
Median Income
$71,073
Population
79,616

Investment Breakdown

46
Value Score
3
Growth Score
62
Safety Score
38
Afford Score

Miami Beach has a price-to-rent ratio of 18.1x, which indicates buying is moderately favorable.

The estimated cap rate of 2.2% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -4.7% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,884
Annual Gross $22,608

Est. Monthly Expenses

Property Tax (~1.5%) -$771
Insurance (~0.5%) -$257
Maintenance (~1%) -$514
Est. Net Cash Flow $342/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Miami Beach Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$511K2027$577Kโ–ฒ 12.8%2028$594Kโ–ฒ 16.3%20232024Now
$624K$485K
Current
$617K
2026
Projected
$577K
โ†‘ 12.8% by 2027
Projected
$594K
โ†‘ 16.3% by 2028
5yr CAGR:+4.7%
Confidence:Low
Rยฒ:0.35
โ–ผ

Our Miami Beach housing market forecast for 2026-2028 suggests a period of price stabilization and modest growth following the recent correction. With the median home price at $511,192 and a recent YoY price change of -4.4%, the market is clearly cooling from its pandemic-era highs. This adjustment is a healthy response to elevated mortgage rates and growing affordability challenges. The price-to-rent ratio sits at 20.2x, well above the national average of 18x, which supports the "RENT" verdict for now. However, the market's underlying fundamentals remain strong, evidenced by a solid 5-year price change of 26.7%. This indicates that while short-term volatility is expected, long-term demand for this coastal paradise is resilient.

Will Miami Beach home prices drop further? The data points to a likely plateau rather than a significant crash. The A- risk grade and a 5-year CAGR of 4.8% suggest stability, but the 103 days on market signals that buyers have regained leverage. Key local factors will shape this trajectory; a continued influx of high-earning remote workers and a thriving financial technology sector will provide a price floor, but persistent affordability issues and rising insurance costs could temper appreciation. For investors, the gap between ownership and rental costs is significant. By 2027 and 2028, we expect the Miami Beach real estate market in Miami Beach to see low single-digit annual growth, driven by constrained supply and steady, albeit more selective, demand. The outlook is balanced: not a fire sale, but a return to fundamentals.

Projected Cap Rate (2027)
2.4%
5yr CAGR
+4.7%

Job Market

Unemployment 3.2%
National avg: 3.7%
Job Growth (YoY) +3.5%

Healthcare

74
Score
Good

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 93.4%
Months Supply 13.3
Price Drops 18%
Gone in 2 Wks 6%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Miami Beach.

Total ROI
-136%
on $123,400 invested
Annual ROI
NaN%
compounded
Total Return
-$168,176
appreciation + cashflow
Mo. Cash Flow
-$2,971
year 1 estimate
Equity Growth Over 5 Years
Y1128kY2134kY3140kY4146kY5152k
Appreciation
$0
Cash Flow
-$168,176
Final Equity
$152,326

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Miami Beach

Property

Purchase Price$617,000
Monthly Rent$1,884
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,586
Monthly Cash Flow
-$31,035/ year
-25.1%
Cash-on-Cash
1.0%
Cap Rate

Monthly Breakdown

+ Rental Income$1,884
โˆ’ Mortgage (P&I)$3,120
โˆ’ Property Tax$617
โˆ’ Insurance$125
โˆ’ Maintenance$514
โˆ’ Vacancy Loss$94
= Net Cash Flow-$2,586

Investment Summary

Down Payment
$123,400
Loan Amount
$493,600
Total Monthly Expenses
$4,470
Gross Yield
3.7%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026