193 NW 58th St, Miami FL 33127 | Miami-Dade County | A12011306
- $3,000,000
- $3,000,000
Description
15-UNIT VALUE-ADD EXTENDED-STAY
OPPORTUNITY
Fausto Commercial Realty is pleased to present
193 NW 58th Street, a 15-unit multifamily asset in
Miami’s improving Little River / Model City
corridor, just east of NW 2nd Avenue. Built in
1926 on a 6,500 SF lot, the two-story property is
legally operating as 15 units and currently runs
as a high-occupancy extended-stay / hostel-style
operation. The asset is renovated, well-
maintained, and benefits from strong demand
due to proximity to Wynwood, Midtown, the
Design District, and Miami International Airport.
As-is, the property collects approximately
$20,600/month ($247,200/year) with estimated
expenses of ~30%, producing an in-place NOI of
$173,040. At the $3,250,000 asking price, the
offering reflects a 5.32% cap rate with stable
cash flow.
Value-add upside includes adding 12 bathrooms
(one per unit) for an estimated $180,000 to
convert the asset into 15 self-contained Airbnb
units. Under conservative assumptions ($135
ADR, 65% occupancy, 40% expenses), projected
NOI is approximately $288,000, equating to an
~8.4% pro-forma cap rate on total cost—driven
by operational improvement rather than
speculative rent growth.
Address
Open on Google Maps-
Address: 58th St
-
City: Miami
-
Zip/Postal Code: 33127
Details
Updated on July 2, 2026 at 7:54 pm-
Property ID A12011306
-
Price $3,000,000
-
Year Built 1926
-
Property Status Active, Commercial Sale
Additional details
-
Association No
-
Private Pool No
-
Waterfront No
-
Building Area 3205
-
Flood Zone X
-
New Construction No
-
Lot Size (Sq Ft) 6500
Mortgage Calculator
-
Down Payment
-
Loan Amount
-
Monthly Mortgage Payment
-
Property Tax
-
Home Insurance
-
PMI
-
Monthly HOA Fees