IG
Islands Group
Confidential · Investor Brief
Alma & Mila renderings
Pre-Construction Investor Program

Alma & Mila

Bay Harbor Islands · 1125 97th St & 1160 101st St

Two fully-entitled boutique condominium projects, ready to break ground. $250,000 into escrow reserves a residence through top-off — or converts into 3.125% LP equity across both buildings. Two units per building and we go vertical.

Investment Per Position
$250K
LP Equity Earned
3.125%
Projected Return
≈ 94%
Target Delivery
18–24 mo
Overview

Two boutique towers. One simple way in.

Alma & Mila are two boutique condominium projects on the same block in Bay Harbor Islands — designed by Kobi Karp, fully entitled, permitted and marketed. Rather than raising a single large development check, we open construction with a small group of $250,000 escrowed positions — each one either a residence or an LP stake in both projects.

Your money stays in escrow

A standard purchase contract with a licensed title company. The deposit is a secured buyer position — not an unsecured loan to the sponsor.

Two units starts a building

As soon as two residences are reserved in a building, construction is released and the tower goes vertical.

Decision point at top-off

The right to take the unit runs until the building tops off. Continue with the purchase payments — or convert to LP equity.

1.25% equity per $100K

$250K converts to 3.125% LP equity across both Alma & Mila, sharing in 50% of project profit — projected ≈94% on cash in.

The Projects

Two boutique buildings. One block.

Mila tower rendering
9 residences
3D Virtual Tour
Mila
1125 97th Street, Bay Harbor Islands
2,100 – 4,000 SF · 2–4 BR
Projected Revenue
$27.32M
Underwritten At
$1,100/ft
Alma tower rendering
9 residences
3D Virtual Tour
Alma
1160 101st Street, Bay Harbor Islands
2,500 – 4,400 SF · 3–5 BR
Projected Revenue
$32.06M
Underwritten At
$1,100/ft
Visual Progress

Designed, rendered, and selling.

Architecture by Kobi Karp. Every residence, amenity space and tower elevation is rendered in final form. Pre-sales and broker outreach are already underway.

Alma & Mila — paired towers
Rendering 01 / 09
Alma & Mila — paired towers
Mila — rooftop pool
Rendering 02 / 09
Mila — rooftop pool
Mila — rooftop pool & BBQ
Rendering 03 / 09
Mila — rooftop pool & BBQ
Mila · Residence 502 — kitchen
Rendering 04 / 09
Mila · Residence 502 — kitchen
Alma — rooftop pool
Rendering 05 / 09
Alma — rooftop pool
Alma — rooftop pool lounge
Rendering 06 / 09
Alma — rooftop pool lounge
Alma · Residence 701 — primary bedroom
Rendering 07 / 09
Alma · Residence 701 — primary bedroom
Residence — living room
Rendering 08 / 09
Residence — living room
Aerial — both sites on the same block
Rendering 09 / 09
Aerial — both sites on the same block
Mila Floor Plate
2,100 – 4,000 SF · 2–4 BR
3D Tour
Mila floor plan
Alma Floor Plate
2,500 – 4,400 SF · 3–5 BR
3D Tour
Alma floor plan
Mila · 1125 97th St
Alma · 1160 101st St
The Location

Bay Harbor Islands.

  • Guard-gated island village — about 6,000 residents
  • Walking distance to Bal Harbour Shops
  • A-rated K–8 Ruth K. Broad Bay Harbor School
  • 10 minutes to Miami Beach, 20 minutes to MIA
  • Severely supply-constrained — almost no large new construction permitted
Why it matters

Bay Harbor's zoning caps height and density. Every new boutique unit replaces older stock — pricing is structurally protected on the upside.

Direct Market Comps

$1,100/ft is the floor — not the ceiling.

The comparables below are dry-lot, non-waterfront, new-construction projects within Bay Harbor Islands — the same buyer pool we sell into. Our underwriting sits 20–35% below the active market.

Project
Address
Active $/ft
Notes
The Well Bay Harbor
1177 Kane Concourse
$1,400 – $1,600 / ft
Wellness-branded · non-waterfront
Porto Bay
1130 100th Street
$1,100 – $1,500 / ft
Boutique condo · non-waterfront
Solina Bay Harbor
9821 E Bay Harbor Drive area
$1,250 – $1,450 / ft
Pre-construction · non-waterfront
Bay Harbor Villas
10190 E Bay Harbor Drive
$1,200 – $1,400 / ft
Boutique · non-waterfront
Alma & Mila Underwritten
1125 97th St & 1160 101st St
$1,100 / ft
Floor of the market

Sources: active MLS listings & sponsor websites for The Well, Porto Bay, Solina, and Bay Harbor Villas. Ranges reflect current asking prices on dry-lot, non-waterfront, new-construction inventory.

The Investor Program

$250K into escrow. A unit — or LP equity in both projects.

You come in as a buyer — roughly 10% down on a ~$2.5M residence — with the money held in escrow like any normal sale. The right to take that unit runs until the building tops off. At top-off you either fund the remaining purchase payments and keep the apartment, or your $250K converts into limited-partner equity across both Alma & Mila at 1.25% per $100K.

01
Fully secured deposit

Funds are held in title-company escrow under a standard Florida purchase contract — not released to the sponsor as an unsecured loan.

02
Two units starts a tower

Two reservations per building unlock construction. No waiting for a lender's pre-sale covenant or a large single-check partner.

03
Unit or equity — your call at top-off

Fund the balance and keep the residence, or convert to 3.125% LP equity in both projects, sharing 50% of total profit.

How it works.

From reservation to delivery, in five steps.

Step 1
Reserve a residence

Select a unit and sign a standard purchase contract at pre-construction pricing — typically around $2.5M.

Step 2
$250K into escrow

A 10% deposit (≈$250,000) is wired to the title company's escrow account. Not to the developer.

Step 3
2 units per building

Once two residences are reserved in a building, we release escrow to construction and go vertical.

Step 4
14–18 months of build

GC schedule is 14 months. We publicly target 18–24 months to stay conservative.

Step 5
Decision at top-off

Keep the unit by funding the remaining purchase payments — or let the $250K convert into LP equity across both projects.

Why this is the safer structure.

What is secured, and what is actively managed.

Secured · Escrow, not a loan

Your $250K sits in a licensed title-company escrow under a Florida purchase contract — the same protection any retail buyer receives.

Secured · Contract position

Until top-off you hold a contractual right to a specific unit at a fixed pre-construction price.

Managed · Construction

Fixed-price GC contract, permits in hand, 100% CD sets complete. Contingency carried inside the construction budget.

Managed · Pricing

Underwritten at $1,100/ft while active Bay Harbor comps ask $1,200–$1,600/ft — a real cushion on the sell-out.

The Numbers

Roughly 94% on your $250K — in under two years.

If you don't take the unit, the $250,000 becomes limited-partner equity across both Alma & Mila — 1.25% of the partnership for every $100,000, so $250,000 earns 3.125%. Investors share 50% of total project profit. Your return is a slice of the combined profit of both projects, not the resale of one apartment.

Projected Return on Cash In
94%
$15.0M project profit · 50% to investors · 3.125% of the pool = $234,448
Or keep the apartment instead
Cash In
$250K
LP Equity
3.125%
Per $100K
1.25%
Profit Share
50%
Construction
14–18 mo
Target Delivery
18–24 mo
How the equity is calculated
Base equity rate
1.25% per $100K
Your investment
$250K
Equity multiplier
$250K ÷ $100K = 2.5×
Total LP equity earned
3.125%
2.5 × 1.25% = 3.125%
Base case
$1,100/ft
Combined sell-out
53,977 SF across both buildings
$59.37M
Total project cost
$44.37M
Project profit
$15.00M
Investor pool (50%)
$7.50M
Your share (3.125%)
$234,448
Return on $250,000 in
94%

Our underwriting case at $1,100/ft across both buildings.

Upside
$1,150/ft
Combined sell-out
53,977 SF across both buildings
$62.07M
Total project cost
$44.37M
Project profit
$17.70M
Investor pool (50%)
$8.85M
Your share (3.125%)
$276,618
Return on $250,000 in
111%

Sell-out at $1,150/ft — still below every active Bay Harbor comp.

Strong upside
$1,200/ft
Combined sell-out
53,977 SF across both buildings
$64.77M
Total project cost
$44.37M
Project profit
$20.40M
Investor pool (50%)
$10.20M
Your share (3.125%)
$318,788
Return on $250,000 in
128%

$1,200/ft — well under the $1,200–$1,600/ft comp set.

Path A · Keep the residence
Decide before top-off.

The right to the unit runs until the building tops off. Elect to keep it and you continue the standard construction-deposit schedule, closing at your original pre-construction price. After top-off, the unit right expires.

Path B · Convert to LP equity
3.125% of both projects.

Don't fund the balance and the $250,000 rolls into equity across Alma and Mila at 1.25% per $100K. You share in 50% of the combined profit — at a $15M profit that's $234,448, about 94% on cash in.

Illustrative. Based on 53,977 sellable SF across both buildings, sell-out pricing of $1,100–$1,200/ft, total project cost of $44.37M, a 50% investor profit share, and 1.25% of partnership equity per $100,000 invested. Actual costs, pricing, timing and results will vary. Not an offer to sell securities.