Updated Nov 2, 2026
SOLDSingle Family Residence
Danny Golden, Tom Ferrari & Sam Edelstein Acquire Waterfront Home In Coconut Grove For $8.1M
3530 Bayshore Villas Drive
$8,100,000
$1,446/SF
Building Size
5,600 SF
Asset Type
Single Family Residence
Closing
Sep 10, 2026
About this deal
AI
3530 Bayshore Villas Drive is a five-bedroom waterfront home located in Coconut Grove, Miami. This single-family residence has a total living area of 5,600 square feet and was acquired for $8,100,000, which breaks down to a price per square foot of $1,446. The property is situated within the private gated enclave of Bayshore Villas on Biscayne Bay, featuring open-bay views and two boat slips.
Summary of transaction details:
- Property Type: Single Family
- Transaction Amount: $8,100,000
- Address: 3530 Bayshore Villas Drive
- Market: Miami
- Square Footage: 5,600
- Price Per Square Foot: $1,446
- Buyer: Danny Golden, Tom Ferrari & Sam Edelstein
Danny Golden, Tom Ferrari, and Sam Edelstein represent the collective group of buyers in this transaction for the property located at 3530 Bayshore Villas Drive. The secured acquisition of this residence marks a significant development within their real estate portfolio, particularly due to its desirable location and amenities offered within the gated enclave.
On the Map
$8,100,000
$1,446/SF
Single Family Residence
View full map
Players
Miami Single Family Residence Market Snapshot
Boundary boundary · Single Family Residence · Sale transactions
Loading comparables…
Deal FAQ
Visit Danny Golden to view all their deals.
Browse Miami single family residence sales on Traded.
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
1.96%
Cash-on-Cash
-0.56%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93