property-location

480 S Collier Blvd Marco Island, Florida

2 bed • 2 bath • 5 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$78,005

Annual Revenue

Median of 25 selected comps

$5k

$65k

$120k

$185k

Luxury Beachfront Condo!
$183,441
$607
71%
23621$250✅✅❌No / No✅⭐️ 4.83 (125)Profile
Somerset 805 Marco Island Rental
$161,105
$603
70%
22425$435✅❌❌Yes / Yes✅⭐️ 5 (24)Profile
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
Beach path across street, 2 king beds w/ laundry
$141,160
$455
79%
23523$166✅❌❌Yes / Yes❌⭐️ 5 (52)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,225/mo

Avg profit / month

$173/mo

Best profit month

Mar $6,062

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

2.2%

Cap Rate

7.58%

Profit (Cummulative)

$2,071

$7,923

$6,500

$29,250

$3,023

Total Gain

$42,268

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.