property-location

1321 N Collier Blvd Marco Island, Florida

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$95,505

Annual Revenue

Median of 25 selected comps

$10k

$65k

$120k

$180k

Heated Pool, Fun Outdoor Kitchen, Bike to Beach!
$178,790
$565
75%
34825$355✅❌✅Yes / Yes❌⭐️ 4.95 (165)Profile
Waterfront home with heated pool! Pet Friendly!
$157,289
$525
72%
35823$200✅❌✅Yes / Yes❌⭐️ 4.92 (97)Profile
Luxurious retreat on Marco Island
$146,722
$479
68%
34822$316✅✅❌Yes / Yes❌⭐️ 4.96 (95)Profile
Waterfront | Pool + Hot Tub | Dock + Fire Pit
$146,570
$542
85%
36826$315✅✅❌Yes / Yes❌⭐️ 5 (28)Profile
Delightful Home | Pool & Direct Boating Access
$132,668
$541
66%
34822$578✅❌❌Yes / Yes❌⭐️ 5 (19)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,348/mo

Avg profit / month

-$1,635/mo

Best profit month

Mar $3,268

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.24%

Cap Rate

5.17%

Profit (Cummulative)

-$19,617

$7,224

$8,500

$26,670

$2,057

Total Gain

$16,334

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.