116 Clyburn St Unit C6 · Marco Island, FL
Flood risk 7/10 · Major
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.75%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 29 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 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 +18.8/30.0
- ARV discount +7.5/15.0
- 1% rule +7.2/10.0
- DSCR +5.9/10.0
- Schools +5.0/10.0
- Rent growth +4.1/5.0
- Livability +3.6/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$349,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this 2 bedroom townhome in San Marco Villas on beautiful Marco Island! Enter through your covered porch into a lovely living room with tile flooring, neutral paint, ceiling fan, closet, and large picture window. Off the living room is a convenient half bath with newer vanity. Beyond the living room is a dining area with recessed lighting and impact sliding doors leading out to the peaceful screened-lanai and garden view. You will absolutely love the beautifully remodeled chef's delight kitchen with its Quartz countertops, huge breakfast bar, newer white cabinetry, and stainless steel appliances. The kitchen has plenty of natural light through a picture window out to the lanai. The screened lanai has a huge storage closet for all your beach toys. The stairway and the whole upper floor boasts newer, neutral laminate flooring. You will find two good-sized bedrooms each having a picture window bringing in natural light. They share a Jack 'n' Jill bathroom with upgraded vanity, toilet, and beautiful tiled tub/shower. An extra plus included is a washer and dryer! When you are not relaxing on your lanai you can take a short jaunt to the large pool and spa with new furniture for lounging or soaking up the Florida sunshine. There are community events there during season. It is truly a friendly community where many friendships have been made. San Marco Villas is a popular spot on the Island as it is close to all the fun stuff! Nearby is the Library, Mackle Park, Winterberry Park, Butterfly Garden, The YMCA, Marco Island's Historical Society, Racquet Club, Walking trails and more. Marco Island's Resident's Beach is just up the road. Being there really makes you realize you are on an Island with its wide, white, soft sand beach and sparkling Gulf waters. You will also find the Paradise Grill and Tiki Huts for gatherings and concerts. All buildings in San Marco Villas have been recently painted and new roofs installed. This unit has all impact resistant windows and doors. It also offers two parking spots right in front of your unit. This lovely home is being offered turnkey furnished so you can be enjoying your little piece of paradise in no time at all!
Key facts
- $833 HOA
- Garage
- Community pool
Property features AI
Finance
- Other: Part of a complex with 148 units (8 units per building); Located in the San Marco Villas development on Marco Island; Lot described as Zero Lot Line; Central irrigation; Landscaped area view; No boat canal
- HOA & community: Quarterly condo fee; Quarterly fee amount: $2,500; Total annual recurring fees: $10,000; One-time fees: $150; Professional management; Community pool and spa/hot tub; Non-gated community; Association maintenance covers cable, insurance, internet/WiFi, lawn/land maintenance, legal/accounting, manager, exterior pest control, reserves, and trash removal
Exterior
- Parking: 2 assigned parking spaces
- Security: Impact resistant doors; Impact resistant windows
- Utilities: Central water; Central sewer; Cable available
- Home design: Residential townhouse; 2-story; Zero lot line; Rear exposure faces north
- Construction: Concrete block construction; Stucco exterior finish; Tile roof; Built in 1985
- Exterior features: Decorative shutters; Storage
Interior
- Kitchen: Pantry; Dishwasher; Disposal; Microwave; Range / Self-cleaning oven; Refrigerator/Freezer
- Bedrooms: 2 bedrooms; Master bedroom upstairs; Split bedroom layout
- Flooring: Laminate flooring; Tile flooring
- Bathrooms: 1 full bathroom; 1 half bathroom; Master bath with combo tub and shower
- Heating & cooling: Central electric heat; Central electric air conditioning; Ceiling fans
- Interior features: High-speed internet available; Pantry; Smoke detectors; Turnkey furnished; 3 ceiling fans; 6 total rooms; Screened lanai/porch
- Laundry & utility: Washer and dryer in residence
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.5-bath condo listed at $349k.
Deal economics
- At list price, monthly cash flow is $282 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $349k).
- Recommended offer: $328k (6.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 71/100 on livability (#404 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, health & safety A+; Watch: amenities F, commute F, 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: Tommie Barfield Elementary School (math 84% / reading 75%, grade A, #116 of 2,144 statewide, top 6%, 464 students, 30% FRL) — zoned schools average 30% FRL vs 55% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
- Zoned-school proficiency averages 80% at this address vs 58% district-wide (+22 pts) — the actual schools serving this property are materially stronger than the Collier average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents rising fast (+6.6%/yr); 687 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 + 6.6% rent growth), your $98k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 62 days — a 6% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $150k; list at $349k implies a 133% 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.
Questions for the listing agent
- It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% 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.
- Schools are A-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?
- 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
- 1.22% ✓
- Cap rate
- 7.49%
- Cash-on-cash
- 4.28%
- DSCR
- 1.19
- GRM
- 6.8
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 6.59% rent growth · sell at horizon
- IRR
- -5.8%
- Equity multiple
- 0.77×
- Total profit
- $-22,124
- Equity at exit
- $52,037
- IRR
- 8.5%
- Equity multiple
- 1.78×
- Total profit
- $76,432
- Equity at exit
- $30,175
Cash invested: $97,720 (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 34145
- Rents YoY
- 6.6%
- Active inventory
- 687
- Price-to-rent
- 6.8×
Monthly cashflow live
- Estimated rent
- $4,270 medium interval (Pro) →
- Mortgage (P&I)
- −$1,830
- Tax from tax record
- −$216 /mo · $2,593/yr
- Insurance
- −$145
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$833
- Vacancy / Maint / Mgmt
- −$897
- Net cashflow
- $282
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
- $87,250
- Closing costs
- $10,470
- 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 18 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 69 Marco Villas E Unit 1546079P Marco Island, FL | 2.0 | 1.0 | 1151 | $3,122 | $2.71 | 13d | 1 | 0.06mi |
| 68 Marco Villas Dr Unit R-5 Marco Island, FL | 2.0 | 2.5 | 1046 | $4,750 | $4.54 | 23d | 1 | 0.09mi |
| 146 Clyburn St Unit I-6 Marco Island, FL | 2.0 | 2.5 | 1046 | $2,000 | $1.91 | 23d | 1 | 0.09mi |
| 1533 San Marco Rd Marco Island, FL | 2.0 | 2.0 | 1189 | $7,500 | $6.31 | 23d | 1 | 0.33mi |
| 324 Waterleaf Ct Marco Island, FL | 3.0 | 2.0 | 1288 | $13,500 | $10.48 | 23d | 1 | 0.89mi |
| 261 S Collier Blvd #309 Marco Island, FL | 2.0 | 2.0 | 1000 | $6,200 | $6.20 | 23d | 1 | 1.02mi |
| 201 S Collier Blvd Unit 3-102 Marco Island, FL | 2.0 | 2.0 | 808 | $5,500 | $6.81 | 23d | 1 | 1.04mi |
| 762 San Marco Rd Unit 4-108 Marco Island, FL | 2.0 | 2.0 | 814 | $4,500 | $5.53 | 23d | 1 | 1.14mi |
| 87 N Collier Blvd Unit J16 Marco Island, FL | 2.0 | 1.5 | 787 | $5,550 | $7.05 | 13d | 1 | 1.18mi |
| 87 N Collier Blvd Marco Island, FL | 1.0–2.0 | 1.0–1.5 | 663 | $5,550 | $8.36 | 23d | 3 | 1.20mi |
| 167 N Collier Blvd Marco Island, FL | 2.0 | 1.0 | 555 | $2,100 | $3.78 | 13d | 2 | 1.21mi |
| 130 N Collier Blvd Unit A6 Marco Island, FL | 2.0 | 1.0 | 704 | $1,900 | $2.70 | 23d | 1 | 1.28mi |
| 58 N Collier Blvd Marco Island, FL | 2.0 | 2.0 | 1071 | $9,750 | $9.10 | 23d | 2 | 1.30mi |
| 690 Amber Dr Marco Island, FL | 3.0 | 2.0 | 1499 | $8,000 | $5.34 | 23d | 1 | 1.31mi |
| 100 N Collier Blvd Marco Island, FL | 2.0 | 2.0 | 1445 | $11,750 | $8.13 | 23d | 2 | 1.35mi |
| 140 Seaview Ct Unit 902S Marco Island, FL | 2.0 | 2.0 | 837 | $9,000 | $10.75 | 23d | 1 | 1.36mi |
| 180 Seaview Ct Marco Island, FL | 1.0–2.0 | 1.5–2.0 | 721 | $4,500 | $6.24 | 23d | 2 | 1.46mi |
| 1080 N Collier Blvd Unit 308 Marco Island, FL | 2.0 | 2.0 | 1300 | $13,400 | $10.31 | 23d | 1 | 1.48mi |
HOA detail condo
- Monthly dues
- $833 · $9,996/yr
- Likely covers
- waterpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 32 events
-
2026-06-18days on market $349,000 Active 62 DOM
-
2026-06-17days on market $349,000 Active 61 DOM
-
2026-06-16days on market $349,000 Active 60 DOM
-
2026-06-15days on market $349,000 Active 59 DOM
-
2026-06-14days on market $349,000 Active 57 DOM
-
2026-06-10days on market $349,000 Active 54 DOM
-
2026-06-09days on market $349,000 Active 53 DOM
-
2026-06-08days on market $349,000 Active 52 DOM
-
2026-06-07days on market $349,000 Active 51 DOM
-
2026-06-03days on market $349,000 Active 47 DOM
-
2026-06-02days on market $349,000 Active 46 DOM
-
2026-06-01days on market $349,000 Active 45 DOM
-
2026-05-31days on market $349,000 Active 44 DOM
-
2026-05-30days on market $349,000 Active 43 DOM
-
2026-04-17$349,000 Active 2191-char remark
Show marketing remark (2191 chars)
Welcome to this 2 bedroom townhome in San Marco Villas on beautiful Marco Island! Enter through your covered porch into a lovely living room with tile flooring, neutral paint, ceiling fan, closet, and large picture window. Off the living room is a convenient half bath with newer vanity. Beyond the living room is a dining area with recessed lighting and impact sliding doors leading out to the peaceful screened-lanai and garden view. You will absolutely love the beautifully remodeled chef's delight kitchen with its Quartz countertops, huge breakfast bar, newer white cabinetry, and stainless steel appliances. The kitchen has plenty of natural light through a picture window out to the lanai. The screened lanai has a huge storage closet for all your beach toys. The stairway and the whole upper floor boasts newer, neutral laminate flooring. You will find two good-sized bedrooms each having a picture window bringing in natural light. They share a Jack 'n' Jill bathroom with upgraded vanity, toilet, and beautiful tiled tub/shower. An extra plus included is a washer and dryer! When you are not relaxing on your lanai you can take a short jaunt to the large pool and spa with new furniture for lounging or soaking up the Florida sunshine. There are community events there during season. It is truly a friendly community where many friendships have been made. San Marco Villas is a popular spot on the Island as it is close to all the fun stuff! Nearby is the Library, Mackle Park, Winterberry Park, Butterfly Garden, The YMCA, Marco Island's Historical Society, Racquet Club, Walking trails and more. Marco Island's Resident's Beach is just up the road. Being there really makes you realize you are on an Island with its wide, white, soft sand beach and sparkling Gulf waters. You will also find the Paradise Grill and Tiki Huts for gatherings and concerts. All buildings in San Marco Villas have been recently painted and new roofs installed. This unit has all impact resistant windows and doors. It also offers two parking spots right in front of your unit. This lovely home is being offered turnkey furnished so you can be enjoying your little piece of paradise in no time at all!
-
2026-04-17$349,000 Active
Show marketing remark (2191 chars)
Welcome to this 2 bedroom townhome in San Marco Villas on beautiful Marco Island! Enter through your covered porch into a lovely living room with tile flooring, neutral paint, ceiling fan, closet, and large picture window. Off the living room is a convenient half bath with newer vanity. Beyond the living room is a dining area with recessed lighting and impact sliding doors leading out to the peaceful screened-lanai and garden view. You will absolutely love the beautifully remodeled chef's delight kitchen with its Quartz countertops, huge breakfast bar, newer white cabinetry, and stainless steel appliances. The kitchen has plenty of natural light through a picture window out to the lanai. The screened lanai has a huge storage closet for all your beach toys. The stairway and the whole upper floor boasts newer, neutral laminate flooring. You will find two good-sized bedrooms each having a picture window bringing in natural light. They share a Jack 'n' Jill bathroom with upgraded vanity, toilet, and beautiful tiled tub/shower. An extra plus included is a washer and dryer! When you are not relaxing on your lanai you can take a short jaunt to the large pool and spa with new furniture for lounging or soaking up the Florida sunshine. There are community events there during season. It is truly a friendly community where many friendships have been made. San Marco Villas is a popular spot on the Island as it is close to all the fun stuff! Nearby is the Library, Mackle Park, Winterberry Park, Butterfly Garden, The YMCA, Marco Island's Historical Society, Racquet Club, Walking trails and more. Marco Island's Resident's Beach is just up the road. Being there really makes you realize you are on an Island with its wide, white, soft sand beach and sparkling Gulf waters. You will also find the Paradise Grill and Tiki Huts for gatherings and concerts. All buildings in San Marco Villas have been recently painted and new roofs installed. This unit has all impact resistant windows and doors. It also offers two parking spots right in front of your unit. This lovely home is being offered turnkey furnished so you can be enjoying your little piece of paradise in no time at all!
-
2019-04-05soldstatus $150,000
-
2019-03-29soldstatus $150,000 Sold 1176-char remark
Show marketing remark (1176 chars)
Priced to Sell! Freshly painted, but ready for buyer to put in their own personal touch. Whether you are an investor, or just need a place to hang your hat, this unit works for you. Two bedroom townhome has spacious living area, separate dining, good-sized kitchen with breakfast bar and pantry, and 1/2 bath on the first level. From the dining area you will find sliding glass doors leading out to your screened in lanai. Many of the owners have glassed in their lanai to accommodate A/C. You will find 2 bedrooms, 1 bath, and laundry closet upstairs. The unit has been painted throughout, including the closets. Tile floor and carpets have been steam cleaned. A/C unit is approximately 5 years old. San Marco Villas is centrally located on the island very near to Mackle Park, Historical Museum, YMCA, and County Library. Just down the road is the prestigious Resident's Beach where the white powdery sand meets the Gulf of Mexico. San Marco Villas has a large pool and spa, and offers a friendly environment. Manager on-site. There are 2 assigned parking spaces directly in front of your unit. With approval you may have 1 dog or 2 cats. This truly is a great opportunity!
-
2019-03-06status Pending 1176-char remark
Show marketing remark (1176 chars)
Priced to Sell! Freshly painted, but ready for buyer to put in their own personal touch. Whether you are an investor, or just need a place to hang your hat, this unit works for you. Two bedroom townhome has spacious living area, separate dining, good-sized kitchen with breakfast bar and pantry, and 1/2 bath on the first level. From the dining area you will find sliding glass doors leading out to your screened in lanai. Many of the owners have glassed in their lanai to accommodate A/C. You will find 2 bedrooms, 1 bath, and laundry closet upstairs. The unit has been painted throughout, including the closets. Tile floor and carpets have been steam cleaned. A/C unit is approximately 5 years old. San Marco Villas is centrally located on the island very near to Mackle Park, Historical Museum, YMCA, and County Library. Just down the road is the prestigious Resident's Beach where the white powdery sand meets the Gulf of Mexico. San Marco Villas has a large pool and spa, and offers a friendly environment. Manager on-site. There are 2 assigned parking spaces directly in front of your unit. With approval you may have 1 dog or 2 cats. This truly is a great opportunity!
-
2019-02-22price $180,000 1176-char remark
Show marketing remark (1176 chars)
Priced to Sell! Freshly painted, but ready for buyer to put in their own personal touch. Whether you are an investor, or just need a place to hang your hat, this unit works for you. Two bedroom townhome has spacious living area, separate dining, good-sized kitchen with breakfast bar and pantry, and 1/2 bath on the first level. From the dining area you will find sliding glass doors leading out to your screened in lanai. Many of the owners have glassed in their lanai to accommodate A/C. You will find 2 bedrooms, 1 bath, and laundry closet upstairs. The unit has been painted throughout, including the closets. Tile floor and carpets have been steam cleaned. A/C unit is approximately 5 years old. San Marco Villas is centrally located on the island very near to Mackle Park, Historical Museum, YMCA, and County Library. Just down the road is the prestigious Resident's Beach where the white powdery sand meets the Gulf of Mexico. San Marco Villas has a large pool and spa, and offers a friendly environment. Manager on-site. There are 2 assigned parking spaces directly in front of your unit. With approval you may have 1 dog or 2 cats. This truly is a great opportunity!
-
2019-01-23$197,000 Active 1176-char remark
Show marketing remark (1176 chars)
Priced to Sell! Freshly painted, but ready for buyer to put in their own personal touch. Whether you are an investor, or just need a place to hang your hat, this unit works for you. Two bedroom townhome has spacious living area, separate dining, good-sized kitchen with breakfast bar and pantry, and 1/2 bath on the first level. From the dining area you will find sliding glass doors leading out to your screened in lanai. Many of the owners have glassed in their lanai to accommodate A/C. You will find 2 bedrooms, 1 bath, and laundry closet upstairs. The unit has been painted throughout, including the closets. Tile floor and carpets have been steam cleaned. A/C unit is approximately 5 years old. San Marco Villas is centrally located on the island very near to Mackle Park, Historical Museum, YMCA, and County Library. Just down the road is the prestigious Resident's Beach where the white powdery sand meets the Gulf of Mexico. San Marco Villas has a large pool and spa, and offers a friendly environment. Manager on-site. There are 2 assigned parking spaces directly in front of your unit. With approval you may have 1 dog or 2 cats. This truly is a great opportunity!
-
2019-01-08historical
-
2018-09-17price $195,900
-
2018-06-15price $199,999
-
2018-03-07price $214,700
-
2018-01-10price $217,700
-
2017-09-18$234,700 Active
-
2017-09-09historical
-
2016-12-20$237,000 Active
-
2001-12-14soldstatus $150,000
-
2001-08-07soldstatus $130,500
-
1987-09-01soldstatus $71,500
ⓘ 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
- $2,593 · $216/mo
- Projected year-2 tax
- $2,897 · $241/mo
- Expected delta
- +$303/yr (+$25/mo · 11.7%)
ⓘ 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
- $51,240
- − Mortgage interest
- −$19,549
- − Property taxes
- −$2,593
- − Insurance
- −$2,542
- − Repairs & maintenance
- −$4,099
- − Management
- −$4,099
- − HOA
- −$9,996
- − Depreciation
- −$10,153
- Taxable loss
- −$1,792
- Est. tax savings @ 24.0%
- +$430
- After-tax cash flow
- $3,816/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 — Marco Island
- Score
- 71/100
- State rank
- #404
- US rank
- #7149
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Marco Island, FL
- County
- Collier County · 396,295 people
- City population
- 16,205
- Metro
- Naples-Marco Island, FL
- Population (ZIP)
- 16,205
- Household income
- $101,523
- Rent vs Own
- Severe rent burden
- 314.0
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 (90%)
- Race & ethnicity
- White 90% Hispanic / Latino 7% Two or more races 6%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 1% Cuban 2%
- Common ancestry
- Romanian 5% Lithuanian 2% Slovak 2%
- Foreign-born
- 9% · Canada
- Languages at home
- 90% English-only · Spanish 5% Other Indo-European 1% 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
- ▼ -374.55%
- Current HPI
- 284.7538
- Rent YoY
- ▲ 6.59%
- 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
+388.1% since first listed18 events — show timeline
- 2026-04-17 Listed $349,000 NAPLESMLS
- 2026-04-17 Listed $349,000 MIML
- 2019-04-05 Sold (Public Records) $150,000 Public Records
- 2019-03-29 Sold (MLS) $150,000 NAPLESMLS
- 2019-03-06 Pending — NAPLESMLS
- 2019-02-22 Price Changed $180,000 NAPLESMLS
- 2019-01-23 Listed $197,000 NAPLESMLS
- 2019-01-08 Listing Removed — NAPLESMLS
- 2018-09-17 Price Changed $195,900 NAPLESMLS
- 2018-06-15 Price Changed $199,999 NAPLESMLS
- 2018-03-07 Price Changed $214,700 NAPLESMLS
- 2018-01-10 Price Changed $217,700 NAPLESMLS
- 2017-09-18 Listed $234,700 NAPLESMLS
- 2017-09-09 Listing Removed — NAPLESMLS
- 2016-12-20 Listed $237,000 NAPLESMLS
- 2001-12-14 Sold (Public Records) $150,000 Public Records
- 2001-08-07 Sold (Public Records) $130,500 Public Records
- 1987-09-01 Sold (Public Records) $71,500 Public Records
Property tax history
+6.7%/yrLatest (2025): $2,593 · +9.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…