CashFlowRE
Sign in Sign up
No image
C Composite 55.82
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +18.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • DSCR +5.9/10.0
  • Rent growth +5.0/5.0
  • Schools +5.0/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$505,000

4092 Belair Ln #14 · Naples, FL 34103
3 bd · 2.0 ba · 1,375 sqft · Condo public records · 522 Days on market
Built 1980 $1114/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

Key facts

  • Luxury vinyl
  • New led lighting
  • New bathrooms

Tags

GREAT ROOM FLOOR PLANELEGANT QUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESNEW BATHROOMSLUXURY VINYLNEW LED LIGHTING

Property features AI

Finance

  • Other: Property is part of a multi-unit complex with 12 units in the building and 22 units in the complex; Two units per floor, single-story building
  • Financial info: Total annual recurring HOA fees listed; One-time fees applicable
  • HOA & community: Mandatory HOA (professional management); Quarterly master HOA fee; HOA maintains irrigation, lawn/land, pest control (exterior), reserves, trash removal and water; Community amenities include pool, community room and extra storage; Non-gated community

Exterior

  • Parking: Covered, deeded parking; Detached 1-space carport
  • Utilities: Central water; Central sewer; Cable available
  • Home design: Residential property; Low-rise (1-3) carriage/coach style; Build rear exposure faces west; Built in 1980; Concrete block construction; Located in Park Shore (Subdivision/Jacaranda)
  • Construction: Concrete block construction; Tile roof; Stucco exterior; Built in 1980
  • Exterior features: Tile roof; Single-hung windows; Stucco exterior finish; Landscaped view; Central irrigation; Paved road access; Deeded restrictions

Interior

  • Kitchen: Electric cooktop; Range; Microwave; Dishwasher; Garbage disposal; Refrigerator
  • Bedrooms: 3 bedrooms with a split bedroom floor plan
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms; Master bath with shower only
  • Heating & cooling: Central electric heat; Central electric air conditioning
  • Interior features: Cable prewired; High-speed internet available; Smoke detectors; Dining area open to family room; Glass porch; Guest bath; Guest room; Unfurnished
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath condo listed at $505k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $505k).
  • Recommended offer: $444k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#126 in FL, #1,903 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute D+, cost of living F.
  • Collier (suburban): math 60% / reading 56% proficiency, ranked #16 of 73 in FL (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Sea Gate Elementary School (math 86% / reading 81%, grade A+, #60 of 2,144 statewide, top 3%, 703 students, 26% FRL); Naples High School (math 47% / reading 52%, grade D, #179 of 667 statewide, top 29%, 1,719 students, 39% FRL) — zoned schools average 32% FRL vs 55% district-wide (23 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+14.6%/yr); 479 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
  • At $6,120/mo this rent would consume 63% of the median local household income ($117k/yr) (locally 311% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
  • Collier County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $141k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 522 days — a 12% lower offer ($444k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 17y ago; this cycle's ask has dropped $94k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $260k; list at $505k implies a 94% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $444,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 522 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.21%
Cap rate
7.49%
Cash-on-cash
4.29%
DSCR
1.19
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.7%
Equity multiple
0.85×
Total profit
$-20,888
Equity at exit
$75,297
10-year hold
IRR
11.8%
Equity multiple
2.19×
Total profit
$167,642
Equity at exit
$43,663

Cash invested: $141,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34103

Rents YoY
14.6%
Active inventory
479
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$6,120 medium interval (Pro) →
Mortgage (P&I)
$2,648
Tax from tax record
$357 /mo · $4,280/yr
Insurance
$210
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$1,114
Vacancy / Maint / Mgmt
$1,285
Net cashflow
$439

Break-even live

Break-even rent $5,564
Max offer price $505,000
Occupancy floor 88%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$126,250
Closing costs
$15,150
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4092 Belair Ln #15 Naples, FL 3.0 3.0 1500 $6,200 $4.13 23d 1 0.03mi
4082 Belair Ln #11 Naples, FL 3.0 2.0 1600 $6,000 $3.75 23d 1 0.05mi
3930 Belair Ln Naples, FL 2.0 2.0 1300 $6,000 $4.62 23d 1 0.21mi
723 Willowhead Dr Naples, FL 3.0 3.0 1776 $18,000 $10.14 23d 1 0.23mi
555 Park Shore Dr Unit B410 Naples, FL 2.0 2.0 1200 $6,000 $5.00 21d 1 0.31mi
4200 Belair Ln Naples, FL 2.0–3.0 2.0 1406 $9,000 $6.40 23d 5 0.32mi
4180 Crayton Rd Unit E7 Naples, FL 3.0 2.0 1600 $8,900 $5.56 23d 1 0.32mi
1240 Shady Rest Ln #102 Naples, FL 3.0 2.0 1619 $6,000 $3.71 14d 1 0.38mi
4300 Belair Ln Naples, FL 2.0 2.0 1200 $6,750 $5.62 14d 2 0.41mi
1082 Capri Dr Naples, FL 3.0 2.0 1500 $9,000 $6.00 23d 1 0.41mi
788 Park Shore Dr Naples, FL 1.0–2.0 1.5–2.0 931 $5,500 $5.90 13d 3 0.44mi
355 Park Shore Dr Unit 1-114 Naples, FL 2.0 2.0 1574 $13,000 $8.26 23d 1 0.46mi
1097 Frank Whiteman Blvd Naples, FL 4.0 3.0 1590 $10,900 $6.86 23d 1 0.51mi
250 Park Shore Dr #803 Naples, FL 3.0 2.0 1690 $15,000 $8.88 23d 1 0.52mi
4523 Fluvia Ave Naples, FL 2.0 1.0 1050 $5,500 $5.24 23d 1 0.56mi
4525 Fluvia Ave Naples, FL 2.0 1.0 1050 $5,500 $5.24 23d 1 0.56mi
656 Binnacle Dr Naples, FL 3.0 2.0 1808 $10,000 $5.53 23d 1 0.61mi
4530 Gulf Shore Blvd N Unit 2-122 Naples, FL 3.0 2.5 1786 $15,000 $8.40 23d 1 0.75mi
4255 Gulf Shore Blvd N #1403 Naples, FL 2.0 2.0 1536 $12,500 $8.14 23d 1 0.76mi
3200 Binnacle Dr Unit D3 Naples, FL 2.0 2.0 1180 $9,000 $7.63 21d 1 0.77mi
4041 Gulf Shore Blvd N #105 Naples, FL 2.0 2.0 1735 $6,900 $3.98 23d 1 0.78mi
4041 Gulf Shore Blvd N #1705 Naples, FL 2.0 2.0 1850 $18,500 $10.00 23d 1 0.78mi
4041 Gulf Shore Blvd N #1505 Naples, FL 2.0 2.0 1735 $18,000 $10.37 23d 1 0.78mi
4041 Gulf Shore Blvd N #305 Naples, FL 2.0 2.0 1735 $12,000 $6.92 23d 1 0.78mi
4560 Gulf Shore Blvd N Unit 3-213 Naples, FL 2.0 2.0 1321 $8,500 $6.43 23d 1 0.78mi
4005 Gulf Shore Blvd N #800 Naples, FL 3.0 2.5 1646 $12,000 $7.29 23d 1 0.87mi
4005 Gulf Shore Blvd N #607 Naples, FL 2.0 2.0 1400 $14,000 $10.00 23d 1 0.87mi
4005 Gulf Shore Blvd N #605 Naples, FL 2.0 2.0 1267 $10,000 $7.89 23d 1 0.87mi
4005 Gulf Shore Blvd N #700 Naples, FL 3.0 2.5 1646 $17,000 $10.33 14d 1 0.87mi
3500 Gulf Shore Blvd N Naples, FL 2.0 2.0 1258 $7,650 $6.08 23d 2 0.87mi
4551 Gulf Shore Blvd N #301 Naples, FL 2.0 2.0 1792 $11,900 $6.64 23d 1 0.88mi
4551 Gulf Shore Blvd N #1606 Naples, FL 2.0 2.0 1800 $14,000 $7.78 23d 1 0.88mi
4551 Gulf Shore Blvd N #1500 Naples, FL 2.0 2.0 1671 $15,000 $8.98 23d 1 0.88mi
4551 Gulf Shore Blvd N #1506 Naples, FL 2.0 2.0 1671 $6,000 $3.59 23d 1 0.88mi
4551 Gulf Shore Blvd N #306 Naples, FL 2.0 2.0 1600 $7,000 $4.38 23d 1 0.88mi
3105 Riviera Dr Unit A201 Naples, FL 2.0 2.0 1625 $8,000 $4.92 23d 1 0.88mi
4001 Gulf Shore Blvd N #303 Naples, FL 2.0 2.0 1248 $9,000 $7.21 23d 1 0.89mi
4001 Gulf Shore Blvd N #505 Naples, FL 2.0 2.0 1271 $9,000 $7.08 14d 1 0.89mi
4001 Gulf Shore Blvd N #105 Naples, FL 2.0 2.0 1247 $12,000 $9.62 23d 1 0.89mi
4001 Gulf Shore Blvd N #500 Naples, FL 2.0 2.5 1646 $15,000 $9.11 23d 1 0.89mi

HOA detail condo

Monthly dues
$1,114 · $13,368/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 42 events

  1. 2026-06-18
    days on market $505,000 Active 522 DOM
  2. 2026-06-17
    days on market $505,000 Active 521 DOM
  3. 2026-06-16
    days on market $505,000 Active 520 DOM
  4. 2026-06-15
    pricedays on market $505,000 Active 519 DOM
  5. 2026-06-10
    days on market $510,000 Active 514 DOM
  6. 2026-06-09
    days on market $510,000 Active 513 DOM
  7. 2026-06-08
    days on market $510,000 Active 512 DOM
  8. 2026-06-07
    days on market $510,000 Active 511 DOM
  9. 2026-06-02
    days on market $510,000 Active 506 DOM
  10. 2026-06-01
    days on market $510,000 Active 505 DOM
  11. 2026-05-31
    days on market $510,000 Active 504 DOM
  12. 2026-05-30
    days on market $510,000 Active 503 DOM
  13. 2026-05-20
    price $510,000
  14. 2026-03-02
    price $515,000
  15. 2026-02-03
    price $525,000
  16. 2025-10-07
    price $530,000
  17. 2025-05-29
    price $579,900
  18. 2025-01-12
    listed $599,000 Active
  19. 2024-09-30
    historical
  20. 2023-12-13
    status Active
  21. 2023-12-13
    historical
  22. 2023-12-08
    price $549,000
  23. 2023-04-12
    price $575,000
  24. 2023-02-10
    listed $599,000 Active
  25. 2015-09-01
    price $260,000 573-char remark
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  26. 2015-08-31
    soldstatus $260,000 Sold 573-char remark
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  27. 2015-08-31
    soldstatus $260,000
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  28. 2015-07-23
    price $279,900 573-char remark
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  29. 2015-07-23
    historical 573-char remark
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  30. 2015-07-13
    price $279,900 573-char remark
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  31. 2015-04-02
    listed $289,900 Active 573-char remark
    Show marketing remark (573 chars)

    C. 10621 LOWEST PRICED 3 BEDROOM CONDO IN PARK SHORE! Great income producing property with tenant in place on annual lease to September 1, 2016! Completely Renovated VERY SPACIOUS 3 bedroom 2 bath 2nd floor Park Shore condo with Immediate income! Small enclave of 22 residences in Jacaranda. Brand New Tile Floors throughout, stainless appliances, granite counters, enclosed lanai, covered parking w/ storage closet & community pool!. Located West of 41, enjoy the Park Shore PRIVATE BEACH ACCESS, walk to Fresh Market, shops, & restaurants! See remarks below.

  32. 2013-12-01
    historical
  33. 2013-10-25
    listed $268,700
  34. 2013-06-28
    price $184,900
  35. 2013-06-28
    soldstatus $180,000
  36. 2013-01-18
    listed $180,000
  37. 2011-09-02
    historical
  38. 2009-01-03
    listed $275,000
  39. 2001-12-18
    soldstatus $168,000
  40. 2000-08-21
    soldstatus $146,000
  41. 1998-04-10
    soldstatus $110,000
  42. 1994-03-28
    soldstatus $100,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$4,280 · $357/mo
Projected year-2 tax
$4,280 · $357/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$73,438
− Mortgage interest
−$28,288
− Property taxes
−$4,280
− Insurance
−$3,322
− Repairs & maintenance
−$5,875
− Management
−$5,875
− HOA
−$13,368
− Depreciation
−$14,691
Taxable loss
−$2,261
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$543
After-tax cash flow
$5,809/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Collier
NCES district ID
1200330
Math proficiency
60% ▼ -4.00%
Reading proficiency
56% ▼ -2.00%
Median HH income
$58,275
Composite
50.23/100
National rank
#1892
State rank
#16 of 73 in FL

Livability — Naples

Score
80/100
State rank
#126
US rank
#1903

Category grades

Amenities A+ Commute D+ Cost of living F Crime A+ Employment A+ Housing C+ Health & safety A+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Naples, FL
County
Collier County · 396,295 people
City population
344,941
Metro
Naples-Marco Island, FL
Population (ZIP)
11,299
Household income
$116,875
Rent vs Own
14.1% rent · 85.9% own
Severe rent burden
311.0

Population outlook (Collier County) Hauer SSP2

Today (2025)
420,858 people
By 2030
450,054 · +6.9%
By 2040
502,232 · +19.3%
By 2050
544,932 · +29.5%
By 2075
627,203 · +49.0%
By 2100
659,015 · +56.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 10% Two or more races 8% Asian 1%
Hispanic origin (detail)
Common ancestry
Romanian 4% Lithuanian 2% Portuguese 2%
Foreign-born
13% · Canada
Languages at home
87% English-only · Spanish 9% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Collier

2024 margin
Solid R (+33.1) · D 33.1% · R 66.2%
2008→2024 swing
-10.6pp toward R · 2008: -22.5pp · 2024: -33.1pp
All cycles
2024: R+33.1 2020: R+24.7 2016: R+26.0 2012: R+30.1 2008: R+22.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -327.53%
Current HPI
315.1396
Rent YoY
▲ 14.55%
Metro
Naples-Marco Island, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+410.0% since first listed
30 events — show timeline
  • 2026-05-20 Price Changed $510,000 NAPLESMLS
  • 2026-03-02 Price Changed $515,000 NAPLESMLS
  • 2026-02-03 Price Changed $525,000 NAPLESMLS
  • 2025-10-07 Price Changed $530,000 NAPLESMLS
  • 2025-05-29 Price Changed $579,900 NAPLESMLS
  • 2025-01-12 Listed $599,000 NAPLESMLS
  • 2024-09-30 Listing Removed NAPLESMLS
  • 2023-12-13 Relisted NAPLESMLS
  • 2023-12-13 Listing Removed NAPLESMLS
  • 2023-12-08 Price Changed $549,000 NAPLESMLS
  • 2023-04-12 Price Changed $575,000 NAPLESMLS
  • 2023-02-10 Listed $599,000 NAPLESMLS
  • 2015-09-01 Price Changed $260,000 NAPLESMLS
  • 2015-08-31 Sold (Public Records) $260,000 Public Records
  • 2015-08-31 Sold (MLS) $260,000 NAPLESMLS
  • 2015-07-23 Listing Removed NAPLESMLS
  • 2015-07-23 Price Changed $279,900 NAPLESMLS
  • 2015-07-13 Price Changed $279,900 NAPLESMLS
  • 2015-04-02 Listed $289,900 NAPLESMLS
  • 2013-12-01 Listing Removed NAPLESMLS
  • 2013-10-25 Listed $268,700 NAPLESMLS
  • 2013-06-28 Sold (MLS) $180,000 NAPLESMLS
  • 2013-06-28 Price Changed $184,900 NAPLESMLS
  • 2013-01-18 Listed $180,000 NAPLESMLS
  • 2011-09-02 Listing Removed NAPLESMLS
  • 2009-01-03 Listed $275,000 NAPLESMLS
  • 2001-12-18 Sold (Public Records) $168,000 Public Records
  • 2000-08-21 Sold (Public Records) $146,000 Public Records
  • 1998-04-10 Sold (Public Records) $110,000 Public Records
  • 1994-03-28 Sold (Public Records) $100,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $4,280 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…