The Club at Brickell Bay

The Club at Brickell Bay Investment Analysis

1200 Brickell Bay Dr · 43 stories · Built 2005 · Daily rentals approved · Lowest HOA per sqft of any STR-approved Brickell tower.

31
Active listings
$362
Real ADR (Steve)
77%
Real occupancy
1 day
Min lease

Investment thesis

Why The Club is undervalued

Three structural reasons The Club outperforms other Brickell towers on a cap-rate basis.

01

Lowest HOA in Brickell STR

$706/mo for 1BR, $946/mo for 2BR — roughly half what Icon or SLS charge. On a 1BR, that's ~$900/year extra free cash flow.

02

Daily rentals + no lease cap

1-day minimum, 365 leases/year allowed (vs. Icon's W Hotel restrictions). Direct Airbnb listings with full Steve management.

03

Bay-facing inventory

Units ending in 09, 12, 23 (like 1723, 2923, 3909, 4209) face Biscayne Bay with skyline views, commanding 15-20% ADR premium.

Cost & rules

HOA fees and rental rules

Real values from 69 Miami Realtors MLS listings, May 2026.

Monthly fixed costs

HOA fee (1BR)$706 / mo
HOA fee (2BR)$946 / mo
HOA fee (3BR)$1,054 / mo
Property tax (2BR avg)~$9,000 / yr
Insurance (avg)~$200 / mo
STR licensing & tax13% of revenue

Rental rules

1-day minimum lease — Airbnb/VRBO direct listings allowed
Up to 365 leases per year — no annual cap
Front-desk concierge 24/7
Pets allowed for guests (restrictions apply)
No commercial events — residential use only
Furnished or unfurnished rentals both allowed

5 units to consider

Active Steve's listings

Selected from BlueBay's active inventory and closed comparables. Click Run Analysis for full breakeven scenarios.

★ For Sale A11624452 Club 4209
Club 4209
2BR / 2BA · 1,105 sqft · Bay view
List price$845,000
Real STR/yr$102k
Active A11748559 Club 3909
Club 3909
2BR / 2BA · 1,105 sqft · Skyline
List price$950,000
Real STR/yr$102k
Sold $730k A11794747 Club 2923
Club 2923
2BR / 2BA · 1,105 sqft · Bay
Sold$730,000
Real STR/yr$126k
Active A11727406 Club 1812
Club 1812
1BR / 1BA · 780 sqft
List price$495,000
Real STR/yr$51k
Sold $655k A11704657 Club 1723
Club 1723
2BR / 2BA · 1,105 sqft
Sold$655,000
BBB transactionSteve

Steve's real Club performance — 12 months

The numbers that matter

Real performance from 4 The Club units under active management (May 2025 - April 2026).

$334
Real ADR (avg)
78%
Real occupancy
$265
RevPAR (real)
$95k
Avg annual rev
+45%
vs market avg

Source: Steve's Guesty P&L · 4 units managed (1812, 2923, 3909, 4209) · 12-mo trailing May 2025 to April 2026.

ROI projections

Year-1 returns by unit type

Cap rate based on real performance + accurate HOA. Cash-on-cash returns vary with financing structure.

Unit typePriceSTR revHOA/yrNOICap rate
1BR · low floor$495k$51k$8.5k$16k3.2%
2BR · skyline (3909)$950k$102k$11.4k$42k4.4%
2BR · bay (4209)$845k$102k$11.4k$42k4.9%

Buy + run · one team

Turnkey STR management after you buy

The Club allows unrestricted daily rentals — Steve runs Club 3909 with 86% occupancy / $326 ADR. Property Management Brickell LLC (BlueBay's sister entity) takes over once you close: dynamic pricing, guest screening, cleaning, monthly P&L.

01

Listings & dynamic pricing

Multi-channel listings (Airbnb, VRBO, Booking, Furnished Finder where relevant) with dynamic pricing tuned to season, demand events, and comp-set positioning.

02

Guests & ops

Guest screening, contracts, check-in coordination, cleaning between stays, maintenance triage. Single point of contact for every issue.

03

Owner reporting

Monthly P&L statement, occupancy & ADR vs. comp set, tax-ready ledgers (Florida sales/tourist tax filed on your behalf where applicable).

04

Aligned incentives

Management fee is % of revenue, not a fixed retainer. We earn more when your home performs better — same numbers Steve hits on the units in his own portfolio.

Property Management Brickell LLC · Florida licensed · Working alongside BlueBay Brokers. Pricing and scope discussed during your strategy call.

Lead magnet · 24h delivery

Get a free custom revenue projection for any The Club unit

Fill the form. Steve sends back a personalized 12-month STR projection with comparables, scenarios, and seller financing options — within 24 hours, no obligation.

What you get: 4-page PDF · MLS data · AirDNA benchmarks · Steve's actual P&L from managed units.

Your custom projection

No spam, ever. Used only to deliver your report.

Ready to invest at The Club?

15-minute strategy call with Steve to walk through unit options, financing structure, and target ROI.

Book your investor strategy call View other buildings