28730 Bermuda Bay Way #203 · Bonita Springs, FL
Flood risk 7/10 · Major
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.74%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 6 days/yr
- Hot days in 30 yrs
- 24 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
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +19.0/30.0
- ARV discount +7.5/15.0
- 1% rule +7.1/10.0
- DSCR +6.0/10.0
- Schools +4.1/10.0
- Livability +3.5/5.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$305,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
Key facts
- $625 HOA
- Garage
- Community pool
Property features AI
Finance
- Other: Part of an 80-unit complex with 10 units per building; Unit located on lot/unit 203 in the Bermuda Gardens sub-condo
- HOA & community: Mandatory HOA; Quarterly condo fee; Semi-annual master HOA fee; Professional management; Community amenities include clubhouse, community pool and spa/hot tub, internet access, and streetlights; HOA maintenance covers insurance, internet/WiFi, irrigation water, lawn/land maintenance, manager, exterior pest control, recreation facilities, reserves, security, sewer, street lights, street maintenance, trash removal and water; Total annual recurring fees listed; Total one-time fees listed
Exterior
- Parking: 1 assigned covered carport (detached); Deeded parking; Paved driveway and guest/paved parking
- Security: Gated community; Community security included in HOA maintenance
- Utilities: Central water; Central sewer; Cable available
- Home design: Residential low-rise (1–3) carriage/coach building; 2-story design; Rear exposure to the west; Built in 1996; Located in the Vanderbilt Lakes development
- Construction: Concrete block construction; Stucco exterior; Shingle roof; Single-hung windows
- Exterior features: Patio; Screened lanai/porch; Landscaped area view; Private road access; Zero lot line; Reclaimed irrigation; Deeded restrictions
Interior
- Kitchen: Pantry; Electric cooktop; Self-cleaning oven; Microwave; Dishwasher; Disposal; Refrigerator/freezer; Breakfast bar; Eat-in kitchen
- Bedrooms: 2 bedrooms with a split-bedroom layout
- Flooring: Carpet; Tile; Vinyl
- Bathrooms: 2 full bathrooms; Master bathroom with shower only
- Heating & cooling: Central electric heat; Central electric cooling; Ceiling fans
- Interior features: Cable prewire; Pantry; Smoke detectors; Volume ceiling; Walk-in closet; Turnkey
- Laundry & utility: Washer and dryer in unit; Laundry in residence
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $305k.
Deal economics
- At list price, monthly cash flow is $253 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $305k).
- Recommended offer: $268k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.5% vs local median 1.7% in Bonita Springs — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 70/100 on livability (#428 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A; Watch: schools C-, cost of living C-, health & safety D.
- Lee (suburban): math 47% / reading 50% proficiency, ranked #42 of 73 in FL (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising (+2.9%/yr); 699 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; 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
- This rent runs 34% of the median local income ($131k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
- Lee County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 522 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 11y ago; this cycle's ask is 7525% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $182k; list at $305k implies a 68% 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 6→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- 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.
- 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
- 1.21% ✓
- Cap rate
- 7.55%
- Cash-on-cash
- 4.49%
- DSCR
- 1.20
- GRM
- 6.9
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 2.85% rent growth · sell at horizon
- IRR
- -10.8%
- Equity multiple
- 0.61×
- Total profit
- $-33,489
- Equity at exit
- $45,476
- IRR
- -1.6%
- Equity multiple
- 0.89×
- Total profit
- $-9,110
- Equity at exit
- $26,371
Cash invested: $85,400 (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
ZIP-level market 34134
- Rents YoY
- 2.9%
- Active inventory
- 699
- Price-to-rent
- 6.9×
Monthly cashflow live
- Estimated rent
- $3,682 high interval (Pro) →
- Mortgage (P&I)
- −$1,599
- Tax from tax record
- −$238 /mo · $2,852/yr
- Insurance
- −$127
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$625
- Vacancy / Maint / Mgmt
- −$773
- Net cashflow
- $253
Break-even live
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
- $76,250
- Closing costs
- $9,150
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 28720 Bermuda Bay Way #205 Bonita Springs, FL | 2.0 | 2.0 | 1097 | $2,200 | $2.01 | 14d | 1 | 0.03mi |
| 28940 Bermuda Pointe Cir #102 Bonita Springs, FL | 2.0 | 2.0 | 1076 | $5,500 | $5.11 | 23d | 1 | 0.12mi |
| 3930 Windward Passage Cir #202 Bonita Springs, FL | 2.0 | 2.0 | 1478 | $1,900 | $1.29 | 16d | 1 | 0.19mi |
| 3951 Windward Passage Cir #102 Bonita Springs, FL | 2.0 | 2.0 | 1397 | $5,200 | $3.72 | 23d | 1 | 0.23mi |
| 3941 Leeward Passage Ct #203 Bonita Springs, FL | 2.0 | 2.0 | 1204 | $2,000 | $1.66 | 23d | 1 | 0.28mi |
| 3921 Leeward Passage Ct #203 Bonita Springs, FL | 2.0 | 2.0 | 1204 | $3,500 | $2.91 | 23d | 1 | 0.29mi |
| 74 7th St Bonita Springs, FL | 3.0 | 2.0 | 1124 | $3,150 | $2.80 | 23d | 1 | 0.41mi |
| 64 4th St Bonita Springs, FL | 2.0 | 2.0 | 1231 | $3,700 | $3.01 | 23d | 2 | 0.54mi |
| 28611 Carriage Home Dr #101 Bonita Springs, FL | 2.0 | 2.0 | 1433 | $2,550 | $1.78 | 23d | 1 | 0.61mi |
| 28178 Sunset Dr Bonita Springs, FL | 2.0 | 1.0 | 936 | $2,550 | $2.72 | 21d | 1 | 0.63mi |
| 15400 Cedarwood Ln #102 Naples, FL | 2.0 | 2.0 | 1286 | $6,300 | $4.90 | 13d | 1 | 0.64mi |
| 15400 Cedarwood Ln Unit 1-201 Naples, FL | 2.0 | 2.0 | 1286 | $6,000 | $4.67 | 23d | 1 | 0.64mi |
| 15415 Cedarwood Ln Unit 3 Naples, FL | 2.0 | 2.0 | 1428 | $2,200 | $1.54 | 13d | 1 | 0.72mi |
| 285 Naples Cove Dr #1103 Naples, FL | 2.0 | 2.0 | 1267 | $2,475 | $1.95 | 23d | 1 | 0.73mi |
| 28700 Trails Edge Blvd Bonita Springs, FL | 3.0 | 2.0 | 1458 | $2,175 | $1.49 | 3d | 2 | 0.76mi |
| 290 Naples Cove Dr Naples, FL | 2.0 | 2.0 | 1327 | $3,400 | $2.56 | 23d | 3 | 0.77mi |
| 270 Naples Cove Dr #3506 Naples, FL | 3.0 | 2.0 | 1475 | $2,500 | $1.69 | 21d | 1 | 0.77mi |
| 15191 Cedarwood Ln #2602 Naples, FL | 2.0 | 2.0 | 1267 | $2,300 | $1.82 | 23d | 1 | 0.81mi |
| 27921 Bonita Village Blvd Bonita Springs, FL | 2.0–3.0 | 2.0 | 1429 | $3,045 | $2.13 | 23d | 3 | 0.86mi |
| 15161 Cedarwood Ln Naples, FL | 2.0 | 2.0 | 1267 | $4,000 | $3.16 | 23d | 3 | 0.86mi |
| 386 Emerald Bay Cir Unit G4 Naples, FL | 3.0 | 2.0 | 1490 | $2,500 | $1.68 | 23d | 1 | 0.89mi |
| 4073 Springs Ln Unit 4073 Bonita Springs, FL | 2.0 | 1.0 | 720 | $1,995 | $2.77 | 23d | 1 | 0.91mi |
| 1345 Sweetwater Cv #203 Naples, FL | 2.0 | 2.0 | 1279 | $4,800 | $3.75 | 23d | 1 | 0.93mi |
| 1340 Sweetwater Cv #103 Naples, FL | 2.0 | 2.0 | 1279 | $5,000 | $3.91 | 23d | 1 | 0.94mi |
| 298 Emerald Bay Cir Unit K6 Naples, FL | 2.0 | 2.0 | 1202 | $4,750 | $3.95 | 23d | 1 | 0.94mi |
| 306 Emerald Bay Cir Unit J8 Naples, FL | 2.0 | 2.0 | 1350 | $4,000 | $2.96 | 23d | 1 | 0.94mi |
| 306 Emerald Bay Cir Unit J5 Naples, FL | 3.0 | 2.0 | 1490 | $5,900 | $3.96 | 23d | 1 | 0.94mi |
| 1360 Sweetwater Cv #202 Naples, FL | 2.0 | 2.0 | 1279 | $5,500 | $4.30 | 23d | 1 | 0.95mi |
| 1405 Sweetwater Cv #204 Naples, FL | 3.0 | 2.0 | 1381 | $6,000 | $4.34 | 13d | 1 | 0.96mi |
| 1405 Sweetwater Cv #204 Naples, FL | 3.0 | 2.0 | 1381 | $6,000 | $4.34 | 23d | 1 | 0.96mi |
| 28790 Versol Dr Bonita Springs, FL | 1.0–3.0 | 1.0–2.0 | 1075 | $2,632 | $2.45 | 1d | 19 | 0.97mi |
| 1415 Sweetwater Cv #104 Naples, FL | 3.0 | 2.0 | 1381 | $6,500 | $4.71 | 23d | 1 | 0.97mi |
| 3503 Brink Cir Bonita Springs, FL | 2.0 | 3.0 | 1300 | $2,200 | $1.69 | 23d | 1 | 0.97mi |
| 1390 Sweetwater Cv #203 Naples, FL | 2.0 | 2.0 | 1279 | $2,200 | $1.72 | 13d | 1 | 0.98mi |
| 3463 Brink Cir Bonita Springs, FL | 2.0 | 1.0 | 1000 | $2,150 | $2.15 | 23d | 1 | 0.99mi |
| 1325 Sweetwater Cv #201 Naples, FL | 3.0 | 2.0 | 1381 | $6,000 | $4.34 | 23d | 1 | 0.99mi |
| 1420 Sweetwater Cv #102 Naples, FL | 2.0 | 2.0 | 1279 | $5,000 | $3.91 | 23d | 1 | 1.00mi |
| 1420 Sweetwater Cv #102 Naples, FL | 2.0 | 2.0 | 1279 | $5,000 | $3.91 | 21d | 1 | 1.00mi |
| 505 Lake Louise Cir #101 Naples, FL | 2.0 | 2.0 | 1444 | $5,500 | $3.81 | 23d | 1 | 1.01mi |
| 4212 Rita Ln Bonita Springs, FL | 2.0 | 2.0 | 1428 | $1,475 | $1.03 | 23d | 1 | 1.01mi |
HOA detail condo
- Monthly dues
- $625 · $7,500/yr
- Likely covers
- waterelectriclandscapingpoolsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 32 events
-
2026-06-17days on market $305,000 Active 522 DOM
-
2026-06-16days on market $305,000 Active 521 DOM
-
2026-06-16pricedays on market $305,000 Active 520 DOM
-
2026-06-13days on market $315,000 Active 518 DOM
-
2026-06-09days on market $315,000 Active 514 DOM
-
2026-06-07days on market $315,000 Active 512 DOM
-
2026-06-02days on market $315,000 Active 507 DOM
-
2026-06-01days on market $315,000 Active 506 DOM
-
2026-06-01days on market $315,000 Active 505 DOM
-
2026-02-09historical $4,000
-
2026-01-08$4,000
-
2026-01-08historical $4,000
-
2025-11-07price $315,000
-
2025-10-02status Active
-
2025-06-26$4,000
-
2025-06-26historical $3,000
-
2025-06-25price $3,000
-
2025-03-12$2,000
-
2025-01-04$328,000 Active
-
2024-07-27price $330,900
-
2024-05-13$342,000 Active
-
2016-05-13soldstatus $182,000
-
2016-05-12price $182,000 924-char remark
Show marketing remark (924 chars)
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
-
2016-05-11soldstatus $182,000 Sold 924-char remark
Show marketing remark (924 chars)
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
-
2016-05-10status Pending With Contingencies 924-char remark
Show marketing remark (924 chars)
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
-
2016-05-10price $189,000 924-char remark
Show marketing remark (924 chars)
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
-
2016-02-24historical 924-char remark
Show marketing remark (924 chars)
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
-
2016-02-18$189,000 Active 924-char remark
Show marketing remark (924 chars)
Beautiful turnkey furnished, second floor, 2 bedroom/2 bathroom condo in desirable Vanderbilt Lakes, a gated community west of US-41. Biking distance to world class Bonita beaches and minutes to dining and shopping! This condo features soaring cathedral ceilings, high-end furnishings, tile & laminate flooring throughout, walk-in closet in master, large pantry in kitchen, breakfast bar, laundry room, and recent updates including a new water heater in 2012 and a new A/C in 2013. The lanai offers a private wooded view, can be accessed from both the kitchen and master bedroom and features a convenient electric shutter. The community pool/spa and barbecue area is surrounded by lush landscaping and is only steps away from the front door. Bermuda Gardens is an established social community with regular planned events, friendly neighbors, and low fees. This condo is move-in ready and ready for immediate occupancy.
-
2016-02-12historical
-
2015-03-12$189,000 Active
-
2011-02-21soldstatus $102,000
-
1996-09-01soldstatus $86,800
ⓘ 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
- $2,852 · $238/mo
- Projected year-2 tax
- $2,852 · $238/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) · 74% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 Extreme 6 d/yr ≥107°F today · 24 d/yr by 30 yrs out
- Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
- $44,178
- − Mortgage interest
- −$17,085
- − Property taxes
- −$2,852
- − Insurance
- −$2,322
- − Repairs & maintenance
- −$3,534
- − Management
- −$3,534
- − HOA
- −$7,500
- − Depreciation
- −$8,873
- Taxable loss
- −$1,522
- Est. tax savings @ 24.0%
- +$365
- After-tax cash flow
- $3,398/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
- Lee
- NCES district ID
- 1201080
- Math proficiency
- 47% ▼ -11.00%
- Reading proficiency
- 50% ▼ -4.00%
- Median HH income
- $49,518
- Composite
- 41.49/100
- National rank
- #3458
- State rank
- #42 of 73 in FL
Livability — Bonita Springs
- Score
- 70/100
- State rank
- #428
- US rank
- #7576
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Bonita Springs, FL
- County
- Lee County · 788,662 people
- City population
- 64,727
- Metro
- Cape Coral-Fort Myers, FL
- Population (ZIP)
- 16,475
- Household income
- $130,719
- Rent vs Own
- Severe rent burden
- 554.0
Population outlook (Lee County) Hauer SSP2
- Today (2025)
- 871,946 people
- By 2030
- 955,468 · +9.6%
- By 2040
- 1,113,587 · +27.7%
- By 2050
- 1,256,891 · +44.1%
- By 2075
- 1,560,270 · +78.9%
- By 2100
- 1,726,848 · +98.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (91%)
- Race & ethnicity
- White 91% Hispanic / Latino 5% Two or more races 3% Asian 1%
- Common ancestry
- Slovak 5% Romanian 4% Serbian 2%
- Foreign-born
- 10% · Canada, Jamaica
- Languages at home
- 91% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%
Political lean MEDSL · Lee
- 2024 margin
- Strong R (+28.4) · D 35.5% · R 63.9%
- 2008→2024 swing
- -18.0pp toward R · 2008: -10.4pp · 2024: -28.4pp
- All cycles
- 2024: R+28.4 2020: R+19.2 2016: R+20.4 2012: R+16.6 2008: R+10.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -236.48%
- Current HPI
- 237.4416
- Rent YoY
- ▲ 2.85%
- Metro
- Cape Coral-Fort Myers, 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
-95.4% since first listed23 events — show timeline
- 2026-02-09 Rental Removed $4,000 FGCMLS
- 2026-01-08 Listed for Rent $4,000 FGCMLS
- 2026-01-08 Rental Removed $4,000 NAPLESMLS
- 2025-11-07 Price Changed $315,000 BEARMLS
- 2025-10-02 Relisted — BEARMLS
- 2025-06-26 Listed for Rent $4,000 NAPLESMLS
- 2025-06-26 Rental Removed $3,000 NAPLESMLS
- 2025-06-25 Price Changed $3,000 NAPLESMLS
- 2025-03-12 Listed for Rent $2,000 NAPLESMLS
- 2025-01-04 Listed $328,000 BEARMLS
- 2024-07-27 Price Changed $330,900 BEARMLS
- 2024-05-13 Listed $342,000 BEARMLS
- 2016-05-13 Sold (Public Records) $182,000 Public Records
- 2016-05-12 Price Changed $182,000 NAPLESMLS
- 2016-05-11 Sold (MLS) $182,000 NAPLESMLS
- 2016-05-10 Pending — NAPLESMLS
- 2016-05-10 Price Changed $189,000 NAPLESMLS
- 2016-02-24 Listing Removed — NAPLESMLS
- 2016-02-18 Listed $189,000 NAPLESMLS
- 2016-02-12 Listing Removed — FORTMLS
- 2015-03-12 Listed $189,000 FORTMLS
- 2011-02-21 Sold (Public Records) $102,000 Public Records
- 1996-09-01 Sold (Public Records) $86,800 Public Records
Property tax history
+4.5%/yrLatest (2025): $2,852 · -1.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…