property-location

1128 Bald Eagle Dr Marco Island, Florida

2 bed • 2 bath • 5 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$55,244

Annual Revenue

Median of 25 selected comps

$10k

$45k

$75k

$115k

2BD Luxury Seaside Escape-Breathtaking Views-Pool!
$111,714
$345
79%
24423$138✅✅❌Yes / Yes❌⭐️ 4.98 (185)Profile
Stunningly Renovated 2 Bed/2 Bath Waterfront Condo
$98,484
$597
38%
22423$366✅✅❌No / No❌⭐️ 4.86 (7)Profile
Island cottage home beautiful waterfront views
$77,336
$272
70%
2241.52$149❌❌❌Yes / Yes❌⭐️ 4.97 (65)Profile
Modern 2/2 with beach access, Shops & Dining! 300
$67,571
$269
52%
23622$235✅✅❌No / No❌⭐️ 4.84 (38)Profile
Ocean Dreams on Marco Island
$64,460
$331
56%
24526$230✅❌❌No / No✅⭐️ 4.76 (33)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,738/mo

Avg profit / month

-$1,462/mo

Best profit month

Mar $3,468

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.22%

Cap Rate

5.18%

Profit (Cummulative)

-$17,547

$6,493

$6,500

$23,970

$1,899

Total Gain

$14,815

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.