1001 Eastham Way Unit C-201 · Berkshire Lakes, FL
Flood risk 5/10 · Moderate
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.24%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 3 days/yr
- Hot days in 30 yrs
- 11 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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).
- ARV discount +7.5/15.0
- 1% rule +7.3/10.0
- Cash flow +5.8/30.0
- Schools +5.0/10.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Rent growth +2.2/5.0
- DSCR +0.2/10.0
- Appreciation +0.0/10.0
$270,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
Key facts
- Championship golf
- End-unit condo
- Natural light
Tags
Property features AI
Finance
- Other: Community amenities: clubhouse, community pool, community spa/hot tub, exercise room, tennis court, pickleball, bocce court, putting green, shuffleboard, restaurant, bike and jog path, bike storage, billiards, hobby room, internet access, community room, sidewalk, streetlight
- Financial info: Total one-time fees listed
- HOA & community: Mandatory HOA; Quarterly HOA fee ($1,500); Master association fee billed annually ($8,031); One-time mandatory club fee ($7,500); Total annual recurring fees listed; Professional management; HOA maintenance includes: cable, golf course, insurance, internet/WiFi, irrigation water, lawn/land maintenance, pest control (exterior), sewer, street lights, street maintenance, trash removal, water, recreation facilities, security, repairs, reserve, manager, legal/accounting, master association fee included
Exterior
- Parking: 1 assigned parking space; Detached 1-car carport
- Security: Gated community with guard at gate
- Utilities: Central water; Central sewer; Cable available
- Home design: Residential low-rise (1–3 stories); End-unit; Rear exposure faces northwest; Located in GLEN EAGLE / GLENMOOR GREENS development
- Construction: Concrete block construction; Stucco exterior; Tile roof; Built in 1996
- Exterior features: Patio; Golf course view; Central irrigation
Interior
- Kitchen: Cooktop; Dishwasher; Microwave; Refrigerator/Freezer
- Bedrooms: 3 bedrooms (split bedroom floor plan)
- Flooring: Carpet; Tile
- Bathrooms: 2 full bathrooms; Master bath with combo tub and shower
- Heating & cooling: Central electric heat; Central electric cooling; Ceiling fans
- Interior features: See remarks; Screened balcony; Common elevator; Breakfast bar and dining/living area; Furnished
- Laundry & utility: Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath condo listed at $270k.
Deal economics
- At list price, monthly cash flow is $-543 ($-7k/yr) — negative.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $270k).
- Recommended offer: $246k (9.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
- 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.
- Market conditions: Rents soft (-1.1%/yr); 436 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
- At $3,323/mo this rent would consume 56% of the median local household income ($72k/yr) (locally 1423% 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 $2k of loan paydown is wiped out by about $8k 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.
Negotiation context
- It's been on market 107 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $39k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $98k; list at $270k implies a 176% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 41% of rent.
- Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 3→11/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 1.23% ✓
- Cap rate
- 3.88%
- Cash-on-cash
- -8.62%
- DSCR
- 0.62
- GRM
- 6.8
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -37.9%
- Equity multiple
- -0.15×
- Total profit
- $-87,213
- Equity at exit
- $40,258
- IRR
- —
- Equity multiple
- -1.05×
- Total profit
- $-154,643
- Equity at exit
- $23,345
Cash invested: $75,600 (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
ZIP-level market 34104
- Rents YoY
- -1.1%
- Active inventory
- 436
- Price-to-rent
- 6.8×
Monthly cashflow live
- Estimated rent
- $3,323 high interval (Pro) →
- Mortgage (P&I)
- −$1,416
- Tax from tax record
- −$263 /mo · $3,161/yr
- Insurance
- −$112
- HOA est. from 5 same-building comps
- −$1,376
- Vacancy / Maint / Mgmt
- −$698
- Net cashflow
- $-543
Break-even live
Sensitivity live
| Price | -10% $-390 | -5% $-466 | +0% $-543 | +5% $-619 | +10% $-696 |
|---|---|---|---|---|---|
| Rent | -10% $-805 | -5% $-674 | +0% $-543 | +5% $-412 | +10% $-280 |
| Rate | -1.0pp $-407 | -0.5pp $-474 | base $-543 | +0.5pp $-613 | +1.0pp $-684 |
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
- $67,500
- Closing costs
- $8,100
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1051 Eastham Way Unit B104 Naples, FL | 2.0 | 2.0 | 1091 | $4,300 | $3.94 | 14d | 1 | 0.03mi |
| 1100 Eastham Way Unit A-105 Naples, FL | 2.0 | 2.0 | 1184 | $4,500 | $3.80 | 14d | 1 | 0.05mi |
| 1208 Chelmsford Ct #67 Naples, FL | 2.0 | 2.0 | 1556 | $9,000 | $5.78 | 24d | 1 | 0.13mi |
| 7065 Dennis Cir #302 Naples, FL | 2.0 | 2.0 | 1097 | $4,000 | $3.65 | 22d | 1 | 0.13mi |
| 6816 Sterling Greens Pl #105 Naples, FL | 2.0 | 2.0 | 1243 | $1,895 | $1.52 | 22d | 1 | 0.25mi |
| 6816 Sterling Greens Dr Unit 1105 Naples, FL | 2.0 | 2.0 | 1243 | $1,895 | $1.52 | 14d | 1 | 0.25mi |
| 6816 Sterling Greens Dr Unit 1306 Naples, FL | 3.0 | 2.0 | 1506 | $2,900 | $1.93 | 14d | 1 | 0.25mi |
| 6700 Dennis Cir Unit A103 Naples, FL | 2.0 | 2.0 | 1308 | $2,000 | $1.53 | 14d | 1 | 0.28mi |
| 6828 Sterling Greens Dr Unit 4105 Naples, FL | 2.0 | 2.0 | 1242 | $3,750 | $3.02 | 14d | 1 | 0.29mi |
| 6825 Sterling Greens Dr #102 Naples, FL | 3.0 | 2.0 | 1499 | $4,500 | $3.00 | 24d | 1 | 0.29mi |
| 6854 Sterling Greens Dr #201 Naples, FL | 3.0 | 2.0 | 1727 | $4,500 | $2.61 | 14d | 1 | 0.37mi |
| 6871 Sterling Greens Dr #202 Naples, FL | 2.0 | 2.0 | 1727 | $5,500 | $3.18 | 14d | 1 | 0.45mi |
| 6954 Avalon Cir #703 Naples, FL | 2.0 | 2.0 | 1467 | $3,000 | $2.04 | 14d | 1 | 0.51mi |
| 6954 Avalon Cir #702 Naples, FL | 2.0 | 2.0 | 1467 | $4,500 | $3.07 | 24d | 1 | 0.51mi |
| 6954 Avalon Cir #707 Naples, FL | 3.0 | 2.0 | 1725 | $5,000 | $2.90 | 24d | 1 | 0.51mi |
| 7380 Saint Ives Way Naples, FL | 2.0 | 2.0 | 1026 | $4,400 | $4.29 | 24d | 2 | 0.52mi |
| 6972 Avalon Cir #1007 Naples, FL | 3.0 | 2.0 | 1725 | $3,000 | $1.74 | 14d | 1 | 0.54mi |
| 1700 Windy Pines Dr #1 Naples, FL | 2.0 | 2.0 | 1349 | $2,300 | $1.70 | 22d | 1 | 0.55mi |
| 92 Glen Eagle Cir Naples, FL | 3.0 | 2.0 | 1562 | $12,000 | $7.68 | 22d | 1 | 0.55mi |
| 7360 Saint Ives Way #2205 Naples, FL | 2.0 | 2.0 | 1053 | $1,925 | $1.83 | 24d | 1 | 0.56mi |
| 5301 Whitten Dr #81 Naples, FL | 3.0 | 2.0 | 1386 | $2,700 | $1.95 | 24d | 1 | 0.59mi |
| 5257 Whitten Dr Naples, FL | 2.0 | 2.0 | 1500 | $2,500 | $1.67 | 14d | 1 | 0.61mi |
| 1615 Windy Pines Dr #10 Naples, FL | 2.0 | 2.0 | 1349 | $1,900 | $1.41 | 14d | 1 | 0.63mi |
| 1810 Florida Club Cir Naples, FL | 2.0 | 2.0 | 1200 | $2,075 | $1.73 | 14d | 2 | 0.64mi |
| 1840 Florida Club Cir #5309 Naples, FL | 2.0 | 1.0 | 1328 | $2,300 | $1.73 | 24d | 1 | 0.65mi |
| 1820 Florida Club Cir Naples, FL | 3.0 | 2.0 | 1282 | $2,850 | $2.22 | 24d | 2 | 0.69mi |
| 1025 Jardin Dr Naples, FL | 3.0 | 3.0 | 1756 | $5,000 | $2.85 | 14d | 1 | 0.69mi |
| 7320 Glenmoor Ln Unit 2206 Naples, FL | 2.0 | 2.0 | 1053 | $6,000 | $5.70 | 14d | 1 | 0.70mi |
| 1865 Florida Club Dr #6211 Naples, FL | 3.0 | 2.0 | 1500 | $2,000 | $1.33 | 14d | 1 | 0.70mi |
| 4640 Santa Barbara Blvd Naples, FL | 2.0–3.0 | 2.0 | 1164 | $2,229 | $1.91 | 24d | 2 | 0.70mi |
| 1645 Windy Pines Dr #6 Naples, FL | 2.0 | 2.0 | 1349 | $2,500 | $1.85 | 22d | 1 | 0.70mi |
| 1830 Florida Club Cir #4111 Naples, FL | 3.0 | 2.0 | 1189 | $2,250 | $1.89 | 22d | 1 | 0.70mi |
| 1748 Royal Cir Naples, FL | 3.0 | 2.0 | 1451 | $3,200 | $2.21 | 24d | 1 | 0.70mi |
| 1865 Florida Club Dr Naples, FL | 2.0–3.0 | 1.0–2.0 | 1214 | $1,950 | $1.61 | 24d | 2 | 0.71mi |
| 4710 Altis Dr Naples, FL | 1.0–3.0 | 1.0–2.0 | 1101 | $2,885 | $2.62 | 14d | 39 | 0.72mi |
| 190 Santa Clara Dr Unit 190-4 Naples, FL | 2.0 | 2.0 | 1004 | $1,800 | $1.79 | 24d | 1 | 0.72mi |
| 1670 Windy Pines Dr Naples, FL | 2.0 | 2.0 | 1351 | $4,500 | $3.33 | 24d | 1 | 0.72mi |
| 6726 Sloane Pl Unit 1049716P Naples, FL | 3.0 | 2.0 | 1872 | $5,748 | $3.07 | 14d | 1 | 0.73mi |
| 589 Lambton Ln Naples, FL | 3.0 | 2.0 | 1823 | $7,750 | $4.25 | 24d | 1 | 0.74mi |
| 1835 Florida Club Cir #3201 Naples, FL | 3.0 | 2.0 | 1375 | $2,095 | $1.52 | 14d | 1 | 0.74mi |
HOA detail condo
- Monthly dues
- $0 · $0/yr
- Likely covers
- poolgymsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 15 events
-
2026-06-03days on market $270,000 Active 107 DOM
-
2026-06-03$270,000 Active 106 DOM
-
2026-06-02days on market $270,000 Active 106 DOM
-
2026-06-01days on market $270,000 Active 105 DOM
-
2026-05-31days on market $270,000 Active 104 DOM
-
2026-05-30days on market $270,000 Active 103 DOM
-
2026-04-19price $270,000
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
2026-04-19price $270,000 884-char remark
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
2026-03-20price $289,000
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
2026-03-20price $289,000 884-char remark
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
2026-02-26price $299,000
-
2026-02-25price $299,000 884-char remark
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
2026-02-16$309,000 Active
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
2026-02-16$309,000 Active 884-char remark
Show marketing remark (884 chars)
Full Golf Membership Included! Sought-after end-unit condo filled with abundant natural light from windows on three sides. Soaring vaulted ceilings and tranquil preserve and golf course views create a bright, open atmosphere that truly sets this residence apart. Enjoy added privacy, peaceful surroundings, and the convenience of a covered carport. Situated within a gated country club community known for exceptional value, residents enjoy 18 holes of championship golf, an elegant clubhouse with dining and pub, Har-Tru tennis courts, bocce, a resort-style community pool, and a recently updated state-of-the-art fitness center. The neighborhood also features its own pool for added convenience. All of this is close to premier shopping, dining, entertainment, and the stunning sugar-sand Gulf beaches--offering the very best of Southwest Florida's relaxed country club lifestyle.
-
1996-04-10soldstatus $97,900
ⓘ 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
- $3,161 · $263/mo
- Projected year-2 tax
- $3,161 · $263/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 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 9/10 Extreme 3 d/yr ≥107°F today · 11 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
- $39,874
- − Mortgage interest
- −$15,124
- − Property taxes
- −$3,161
- − Insurance
- −$1,350
- − Repairs & maintenance
- −$3,190
- − Management
- −$3,190
- − HOA
- −$16,512
- − Depreciation
- −$7,855
- Taxable loss
- −$10,508
- Est. tax savings @ 24.0%
- +$2,522
- After-tax cash flow
- $-3,992/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 — Berkshire Lakes
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Collier County · 396,295 people
- Metro
- Naples-Marco Island, FL
- Population (ZIP)
- 26,408
- Household income
- $71,686
- Rent vs Own
- Severe rent burden
- 1423.0
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
- Majority White (62%)
- Race & ethnicity
- White 62% Hispanic / Latino 30% Two or more races 19% Black 4% Asian 2%
- Hispanic origin (detail)
- Mexican 7% Puerto Rican 3% Cuban 6% Dominican 1%
- Common ancestry
- Lithuanian 6% Romanian 3% Hispanic 2%
- Foreign-born
- 30% · Canada, Jamaica, Dominican Republic
- Languages at home
- 66% English-only · Spanish 24% French/Haitian/Cajun 5% Russian/Polish/Slavic 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
- ▼ -252.48%
- Current HPI
- 259.3498
- Rent YoY
- ▼ -1.10%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+175.8% since first listed9 events — show timeline
- 2026-04-19 Price Changed $270,000 NAPLESMLS
- 2026-04-19 Price Changed $270,000 MIML
- 2026-03-20 Price Changed $289,000 NAPLESMLS
- 2026-03-20 Price Changed $289,000 MIML
- 2026-02-26 Price Changed $299,000 NAPLESMLS
- 2026-02-25 Price Changed $299,000 MIML
- 2026-02-16 Listed $309,000 MIML
- 2026-02-16 Listed $309,000 NAPLESMLS
- 1996-04-10 Sold (Public Records) $97,900 Public Records
Property tax history
+7.8%/yrLatest (2025): $3,161 · +4.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…