property-location

653 107th Ave N Naples, FL

5 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$165,260

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

$25k

$100k

$175k

$255k

LUXE: Home w/ 3 Kings, Pool & Spa, Bikes, BBQ
$253,028
$772
82%
571234$328✅✅✅Yes / Yes❌⭐️ 5 (54)Profile
Key West style home near the beach
$235,410
$1,208
49%
561022$325✅✅✅Yes / Yes❌⭐️ 4.88 (116)Profile
10082 Paradise Palms Retreat
$222,332
$1,074
51%
55104.54$295✅✅❌Yes / Yes❌⭐️ 4.96 (48)Profile
Vanderbilt Villa
$209,015
$744
61%
561232$459✅✅❌Yes / Yes❌⭐️ 4.93 (61)Profile
Naples Park Luxury New Construction
$198,962
$606
78%
45833$344✅✅❌Yes / Yes❌⭐️ 5 (56)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$10,731/mo

Avg profit / month

-$728/mo

Best profit month

Mar $8,901

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.45%

Cap Rate

6.15%

Profit (Cummulative)

-$8,735

$14,490

$12,750

$44,247

$3,601

Total Gain

$53,603

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.