property-location

1080 S Collier Blvd Marco Island, Florida

2 bed • 2 bath • 5 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$59,303

Annual Revenue

Median of 25 selected comps

$10k

$60k

$110k

$160k

Somerset 903 Marco Island Rental
$160,876
$639
69%
22525$435✅❌❌Yes / Yes✅⭐️ 4.78 (18)Profile
Beach Front Condo in Somerset 910 on Marco Island
$156,495
$630
69%
23527$258✅❌❌Yes / Yes✅⭐️ 5 (6)Profile
*Fall Specials* Amazing Beachfront 2/2 Condo
$124,621
$365
94%
23426$185✅✅❌Yes / Yes❌⭐️ 4.94 (93)Profile
New Remodel Aveline | 2 King Bed Ensuites | Sunset
$110,513
$609
65%
22627$150✅✅❌Yes / Yes❌⭐️ 4.91 (70)Profile
Pristine Cozy Penthouse Beach Condo Full Reno-1702
$105,644
$419
83%
25627$253✅✅❌Yes / Yes✅⭐️ 4.93 (29)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,587/mo

Avg profit / month

-$1,356/mo

Best profit month

Mar $4,570

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-4.71%

Cap Rate

6.02%

Profit (Cummulative)

-$16,270

$9,752

$6,500

$36,000

$2,963

Total Gain

$32,445

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.