property-location

220 S Collier Blvd Marco Island, Florida

3 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$104,923

Annual Revenue

Median of 24 selected comps

$15k

$105k

$195k

$290k

Somerset 904 Marco Island Rental
$291,061
$813
91%
33735$510✅❌❌Yes / Yes❌⭐️ 4.91 (22)Profile
7 min Beach Walk • Pool 88* • Pool Table • 8 Bikes
$169,970
$644
65%
3362.53$160✅❌❌Yes / Yes❌⭐️ 4.93 (55)Profile
Somerset 404 Steps to White Sand Crescent Beach
$153,813
$942
65%
34737$287✅❌❌Yes / No❌⭐️ 5 (11)Profile
Waterfront Home | Spectacular View, Pool & Spa
$141,265
$634
71%
3462.52$578✅✅❌Yes / Yes❌⭐️ 5 (16)Profile
Bright Coastal Home | Pool, Hot Tub & Beach
$138,656
$682
51%
34832$326✅✅✅Yes / Yes❌⭐️ 4.91 (70)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,268/mo

Avg profit / month

$1,478/mo

Best profit month

Mar $9,399

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.28%

Cap Rate

8.99%

Profit (Cummulative)

$17,730

$8,898

$8,750

$32,850

$3,869

Total Gain

$63,348

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.