property-location

1402 San Marco Rd Marco Island, Florida

4 bed • 4 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$136,622

Annual Revenue

Median of 25 selected comps

$30k

$125k

$220k

$325k

Quiet Waterfront Retreat | Pool, Spa & Beach
$322,859
$1,158
71%
461033$275✅✅❌Yes / Yes❌⭐️ 4.93 (30)Profile
Waterfront Marco Island Home w/ Pool & Boat Dock
$280,083
$901
75%
481033$449✅❌✅Yes / Yes❌⭐️ 4.98 (56)Profile
Tigertail Luxury Beach Retreat -Heated Pool & Spa
$223,135
$1,200
53%
45103.56$434✅✅❌Yes / Yes❌⭐️ 5 (4)Profile
4BR Marco Villa, Private Pool & Sun-kissed
$172,412
$782
51%
441032$350✅❌❌Yes / Yes❌⭐️ 4.98 (48)Profile
Lux Home w/ Pool, Spa, 2 King Suites, Walk 2 Beach
$169,243
$778
55%
46945$500✅✅❌Yes / Yes❌⭐️ 5 (17)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,276/mo

Avg profit / month

$4,911/mo

Best profit month

Mar $14,538

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

29.77%

Cap Rate

14.05%

Profit (Cummulative)

$58,936

$7,168

$11,000

$26,460

$4,748

Total Gain

$97,311

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.