605 - LoopNetimages1.loopnet.com/d2/5BPnWFAiIl5...Folio Number: 02-3234-168-0330, 02-3234-168-0360,...
Transcript of 605 - LoopNetimages1.loopnet.com/d2/5BPnWFAiIl5...Folio Number: 02-3234-168-0330, 02-3234-168-0360,...
605L I N C O L N R O A DFULL FLOOR OFFICE CONDO FOR SALE
605 LINCOLN R0AD
ABOUTTHE ASSET
605 Lincoln Road is a boutique office building located in the heart of South Florida’s premier outdoor shopping, dining, and entertainment destination.
The 5th floor office condo being offered for sale features the following:
▪ Central location in boutique office building in South Beach located on the corner of Lincoln Road and Pennsylvania Avenue
▪ Steps away from the New World Center and the newly renovated Miami Beach Convention Center
▪ 10,033 SF full floor with abundant natural light
▪ Elevator opens directly into the private reception area
▪ Flexible single-tenant floor plan that can be easily converted for multi-tenant use
▪ 7 transferable parking spaces available leased from the City of Miami Beach in adjacent parking garage
2 605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
PRIVATERECEPTION
FEATURES
CONFERENCE ROOM
EXECUTIVE OFFICE
ABUNDANT NATURAL
LIGHT
WRAP AROUND VIEWS
PRIMELINCOLN ROAD LOCATION
3605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
List Price: $4,950,000
Folio Number:02-3234-168-0330, 02-3234-168-0360, 02-3234-168-0370, 02-3234-168-0410, 02-3234-168-0430, 02-3234-168-0440
Office Space: 10,033 SF (Entire 5th Floor)
Parking Spaces: 7 Spaces (Rear of Building)
Year Built: 1932; Renovated 2010
2018 Real Estate Taxes: $50,079.47
Zoning: CD-3 (Miami Beach)
Demographics 1 Mile 3 Miles
Population 31,648 59,085
Households 18,461 32,684
Average Age 41.70 43.20
Median HH Income $52,462 $55,426
Daytime Employees 36,029 73,157
Projected Population Growth ‘18-’23 2.7% 3.6%
Projected Household Growth ‘18-’23 2.1% 3.1%
by thenumbers
4 605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
location
LINCOLN ROAD MALL
P
PP P PP
P
17TH STREET
16TH STREET
15TH STREET
ME
RID
IAN
AV
E.
PE
NN
SY
LV
AN
IA A
VE
.
MIC
HIG
AN
AV
E.
JE
FF
ER
SO
N A
VE
.
LE
NO
X A
VE
.AL
TO
N R
OA
D
CITY
HALL
MIAMI BEACH
CONVENTION CENTER
FILMORE
THEATER
WA
SH
ING
TO
N A
VE
.
DADE BLVD.
COLONY
THEATER
605 LINCOLN RD.
▪ An upscale business environment strategically located in the heart of Lincoln Road Mall, one of the world’s top destinations for business, entertainment and dining
▪ One block away from Miami Beach Convention Center, home to events including Art Basel, eMerge Americas, and International Auto Show
▪ Quick and easy access to MacArthur Causeway, I-95, Port of Miami, and Miami’s most dynamic neighborhoods
▪ Nearby office tenants: WeWork, Morgan Stanley, NY Film Academy, Raymond James, and Jeffrey Group
▪ Neighboring retailers: H&M, Swatch, Sugar, Nike, Crocks, New World Symphony, Starbucks, Spris, Sushisamba, Lulu Lemon, Guess, Zara, Forever 21 and more
5605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
South Beach: Recognized worldwide as a mecca of beautiful beaches and glamorous lifestyle
Cultural District: Arts and Entertainment district which is home to Adrienne Arscht Center for the Performing Arts
Downtown Miami: the city’s central business district
Brickell: Miami’s Financial District
Wynwood: Home to art galleries, retail stores, antique shops, eclectic bars, artisanal eateries and one of the largest open-air street-art installations in the world
Design District: A neighborhood dedicated to innovative fashion, design, architecture and dining experiences
NEARBYNEIGHBORHOODS
605 LINCOLN
ROAD
6 605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
DADE COUNTY
BROWARD COUNTY
BiscayneBay
TamiamiAirport
MiamiInternational
Airport
Opa-LockaAirport
MIAMI GARDENS DRIVE
NW 135TH STREET
NW 119TH STREET
NW 103RD STREET
NW 79TH STREET
NW 58TH STREET
NW 8TH STREET
CORAL WAY
BIRD ROAD
SUNSET DRIVE
SW 152ND STREET
SW 184TH STREET
SW 264TH STREET
NW
67T
H A
VEN
UE
NW
47T
H A
VEN
UE
NW
27T
H A
VEN
UE
NW
7TH
AV
ENU
E
LEJE
UN
E R
OA
D
N M
IAM
I AV
ENU
E
NW
87T
H A
VEN
UE
NW
107
TH A
VEN
UE
SW 1
37TH
AV
ENU
E
NW
177
TH A
VEN
UE
OKEECHOBEE ROAD
BIS
CAY
NE
BO
ULE
VA
RD
FLO
RID
A’S
TU
RN
PIK
E
PALM
ETTO
EX
PRES
SWA
Y
INTE
RST
ATE
95
836836
826
112
826
874
1
95
75
DOLPHIN EXPRESSWAY
SOUTH DIXIE HIGHWAY
Laidlaw Creative
ID - Signature
Final
BLANCA
ver: 02.28.09
Pantone Process Blue
SW 22 RD
SW 24 RD
SW 8
AV
E
access
BRICKELLdowntown
coconut grovecoral gables
miamiami international airport
Access to all major highways, including I-95, SR-836 and SR-826
Drive Times:
• Miami International Airport 18 Minutes
• Downtown Miami 17 Minutes
• Brickell District 20 Minutes
• Coconut Grove 25 Minutes
605 LINCOLN RD.
7605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
OFFICE MARKETSNAPSHOTMARKET SNAPSHOT
M i a m i B e a c h H i g h l i g h t s
PAGE | 7
YEAR OVER YEAR HIGHLIGHTS
Miami Beach weighted average asking rents have increased more than 40% since 2008
Year to date, Miami Beach has completed 24,000 SF in office lease transactions
Miami Beach enjoys the lowest direct vacancy rate within the relevant submarkets; currently at 5.5% for Class A space
No new office deliveries scheduled the next 24 months
Miami Beach Class A Historical Performance
YEAR-OVER-YEAR HIGHLIGHTS
▪ Miami Beach weighted average asking rents have increased more than 40% since 2008
▪ Miami Beach enjoys the lowest direct vacancy rate within the relevant submarkets; currently at 5.5% for Class A space
▪ No new office deliveries scheduled for the next 24 months
8 605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
Strategic Location
Access to all major highways and prime
commercial corridors
Foreign Investments
One of the top submarkets in the United States
for foreign investment
Growing Business Community
Community of innovators, entrepreneurs and
global companies
Design
Attractively designed boutique building in
good operating condition
Nearby redevelopment renaissance
Greater Miami Beach Convention Center and
surrounding areas
Stability
Favorable interest rates provide stability to
occupancy costs
drivers
9605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
100331 2 3 4 5
$ PSF Gross Occupancy Cost $ PSF 5 YearMarket Rent (Gross) $484,092 $48.25 Estimated Operating Expenses $180,594.00 $18.00 $18.54 $19.10 $19.67 $20.26Estimated OPEX $25,083 $2.50 Annual Mortgage Payment $229,393.13 $22.86 $22.86 $22.86 $22.86 $22.86Net Occupancy Cost $509,175 $50.75 Gross Occupancy Cost $409,987 $40.86 $41.40 $41.96 $42.53 $43.12
Net Occupancy Cost PSF Tax Savings $ PSFLease $509,175 $50.75 Operating Expenses $180,594 $18.00 $902,970.00 $18.54 $19.10 $19.67 $20.26Own $296,397.72 $29.54 Annual Depreciation Deduction $111,794.87 $11.14 $558,974.36 $11.14 $11.14 $11.14 $11.14Total Savings $212,777.03 $21.21 Annual Interest Deduction $161,968.78 $16.14 $773,537.84 $15.80 $15.44 $15.06 $14.66% Savings 41.79% Gross Occupancy Cost adjusted for Tax Items $454,357.65 $45.29 $2,235,482.20 $45.48 $45.68 $45.87 $46.06
Tax Rate 25%Tax Savings $113,589.41 $11.32 $558,870.55 $11.37 $11.42 $11.47 $11.52
Net Occupancy CostLease $2,545,873.75 Gross Occupancy Cost $409,987 $41 $2,049,935.66 $41.40 $41.96 $42.53 $43.12Own $1,491,065.11 Less: Tax Savings $113,589.41 $11.32 $558,870.55 $11.37 $11.42 $11.47 $11.52Total Savings $1,054,808.64 Net Occupancy Cost $296,397.72 $29.54 $1,491,065.11 $30.03 $30.54 $31.07 $31.61
41.43%
Building Value $4,360,000.00Depreciation $111,794.87
Own LeaseYear 1 $29.54 $50.75Year 2 $30.03 $52.27Year 3 $30.54 $53.84Year 4 $31.07 $55.46Year 5 $31.61 $57.12
OwnershipLease Own
$29.54 $30.03 $30.54 $31.07 $31.61
$50.75 $52.27 $53.84 $55.46 $57.12
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
Lease vs. Own Analysis
Own Lease
financialbenefits
lease vs. buy analysis
The financial benefits of owning the 5th floor at 605 Lincoln Road, include:
■ An estimated 41.43% in net occupancy savings vs. leasing a suite on Miami Beach over a 5 year period
■ Fixed Debt Service benefit vs. FMV Base Rent with 3% annual increases
■ Operating expense control benefit
■ Tax benefit of real estate depreciation, mortgage interest and operating expense deductions
■ Equity growth benefit realized upon proceeds of an eventual refinancing or sale transaction
■ Opportunity to benefit from value of surrounding new infrastructure and development projects in Miami Beach
NET OCCUPANCY COST OVER 5 YEARS
LEASE: $2,545,873.75
OWN: $1,491,065.11
TOTAL SAVINGS TO OWN: $1,054,808.64 41.43%Lease Assumptions: ▪ Currently marketed full service lease rate ▪ Operating expenses of $18.00 PSF and 3% annual
increases
Ownership Assumptions: ▪ Operating Expenses of $18.00 PSF and 3% annual
increases ▪ Financing assumption:
60% LTV 5% Interest Rate 25 Year Amortization
Note: This analysis does not factor in the initial equity (down payment) required to purchase the asset nor the funds received from the recovery of initial equity in year 5. If included, the overall cost to own would be lower.
41.43% TOTAL SAVINGS
TO OWN
10 605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
photos
2 Executive Offices16 Private Offices2 Conference RoomEmployee Lounge
2 Private Restooms (Men and Women)Storage ClosetDedicated IT RoomWrap Around Views
select features
11605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
floor planFlexible, single tenant floor plan that can be easily converted for multi-tenant use.
TENANT 16,411 RSF
TENANT 23,622 RSF
TENANT 22,987 RSF
TENANT 14,410 RSF
TENANT 22,637 RSF
12 605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
Blanca Commercial Real Estate(“Blanca”) has been retained as exclusive real estate agent regarding the sale of 605 Lincoln Road, 5th Floor, Miami Beach, Florida 33139 (“Property”).
This confidential Offering Memorandum was prepared by Blanca Commercial Real Estate, and has been reviewed by Owner. It contains selected information pertaining to the Property and does not purport to be all-inclusive, nor to contain all the information that a prospective purchaser may desire. All financial projections are provided for general reference purposes only and are based on assumptions relating to the general economy, competition and other factors that, therefore, are subject to material change or variation. An opportunity to inspect the Property will be made available to qualified prospective purchasers.
Sources of information contained within this Offering Memorandum include, but are not limited to: Beacon Council, CoStar, Florida Department of Labor, and the US Census Bureau.
In this Offering Memorandum, certain documents including leases and other materials, are described in summary form and do not purport to be complete, nor necessarily accurate, descriptions of the full agreements involved, nor do they constitute a legal analysis of such document. Interested parties are expected to independently review all documents.
This Offering Memorandum is subject to prior placement, errors, omissions, changes or withdrawal without notice and does not constitute a recommendation, endorsement, or advice as to the value of the Property by Blanca Commercial Real Estate or the Owner. Each prospective purchaser is to rely upon its own investigation, evaluation and judgment as to the advisability of purchasing the Property described herein.
The Owner expressly reserves the right, at its sole discretion, to reject any or all expressions of interest or offers to purchase the Property and/or terminate discussions with any party at any time with or without notice. Owner shall have no legal commitment or obligation to any purchaser reviewing this Offering Memorandum or making an offer to purchase the Prop-erty unless a written agreement for the purchase of the Property has been fully executed, delivered, and approved by the Owner and any conditions to Owner’s obligations thereunder have been satisfied or waived. Blanca Commercial Real Estate is not authorized to make any representations or agreements on behalf of Owner.
This Offering Memorandum is-the property of Blanca Commercial Real Estate and may be used only by parties approved by Blanca Commercial Real Estate. The Property is privately offered and by accepting this Offering Memorandum, the party in possession hereof agrees that this Offering Memorandum and its contents are of a confidential nature and will be held and treated in the strictest confidence. No portion of this Offering Memorandum may be copied or otherwise reproduced or disclosed to anyone without the prior written authorization of Blanca Commercial Real Estate and Owner. The terms and conditions set forth apply to this Offering Memorandum in its entirety.
DISCLAIMER
13605 LINCOLN ROAD | FULL FLOOR Office Condo For Sale
www.blancacre.com
CONTACTinfoRMATIONC A R Y C O H E N3 0 5 . 3 7 7 . 6 5 9 0 C A R Y . C O H E N @ B L A N C A C R E . C O M
D A N E T L I N A R E S3 0 5 . 5 7 7 . 8 8 5 2 D A N E T . L I N A R E S @ B L A N C A C R E . C O M
J U A N R U I Z3 0 5 . 5 7 7 . 0 2 5 1J U A N . R U I Z @ B L A N C A C R E . C O M
LICENSED REAL ESTATE BROKER
1 4 5 0 B R I C K E L L A V E . , S U I T E 2 0 6 0M I A M I , F L 3 3 1 3 1W W W . B L A N C A C R E . C O M