CashFlowRE
Sign in Sign up
1417 Chesapeake Ave #202 🌊 Lakefront
C Composite 56.58
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 +15.5/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • 1% rule +5.6/10.0
  • Schools +5.0/10.0
  • DSCR +4.8/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0

$480,000

1417 Chesapeake Ave #202 · Naples, FL 34102
2 bd · 2.0 ba · 913 sqft · Condo public records · 84 Days on market
Built 1968 $848/mo HOA · 17% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.

Key facts

  • Boat dock
  • Granite countertops
  • Canal front building

Tags

BOAT DOCKCANAL FRONT BUILDINGGRANITE COUNTERTOPSPORCELAIN WOOD-LOOK FLOORINGRECESSED LED LIGHTINGIMPACT HURRICANE WINDOWS

Property features AI

Finance

  • Other: Condo fee listed as $5,090 (semi-annually)
  • HOA & community: Semi-annual condo fee; Professional management; Community pool; BBQ/picnic area; Boating community; Maintenance covers irrigation water, lawn/land maintenance, manager, reserves, sewer, trash removal and water; Total annual recurring fees: $10,180; Total one-time fees: $150

Exterior

  • Parking: 1 assigned parking; Guest parking available
  • Security: Impact resistant windows (storm protection)
  • Utilities: Central water; Central sewer; Cable available
  • Home design: Residential low-rise building (1-3), 2 story; Rear exposure to the west; Located in the Oyster Bay development; Lot/unit: 202
  • Construction: Concrete block construction; Built in 1968; Stucco finish; Shingle roof
  • Exterior features: Storage; Impact resistant windows; Single hung windows; Shingle roof; Stucco exterior; Canal waterfront; Canal and pool/club views; Central irrigation; Paved public road access; Zero lot line

Interior

  • Kitchen: Cooktop - electric; Self-cleaning oven; Dishwasher; Microwave; Refrigerator/freezer; Disposal
  • Bedrooms: 2 bedrooms (split bedroom floor plan)
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms; Master bath with shower only
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Cable prewire; Smoke detectors; Breakfast bar; Laundry in residence; Furnished
  • Laundry & utility: Washer and dryer in unit

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 2-bed/2.0-bath condo listed at $480k.

Deal economics

  • At list price, monthly cash flow is $-236 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $438k (8.7% below list).
  • Meets the 1% rule at list price ($5k rent vs $480k).
  • Recommended offer: $438k (8.7% below list) — sets the bar for cash-flow.

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: Lake Park Elementary School (math 76% / reading 77%, grade A, #185 of 2,144 statewide, top 9%, 502 students, 39% FRL); Gulfview Middle School (math 78% / reading 68%, grade A, #44 of 571 statewide, top 8%, 582 students, 40% FRL); Naples High School (math 47% / reading 52%, grade D, #179 of 667 statewide, top 29%, 1,719 students, 39% FRL) — zoned schools average 39% FRL vs 55% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+8.8%/yr); 616 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $5,089/mo this rent would consume 47% of the median local household income ($131k/yr) (locally 333% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $23k of equity ($3k loan paydown + $20k appreciation (4.1% local appreciation)).
  • Collier County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($451k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $32k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $295k; list at $480k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $438,346 (8.7% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  11. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  12. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  13. 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.
  14. 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.
  15. 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
1.06%
Cap rate
6.77%
Cash-on-cash
1.70%
DSCR
1.08
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.08% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
11.7%
Equity multiple
1.73×
Total profit
$98,444
Equity at exit
$245,713
10-year hold
IRR
16.0%
Equity multiple
3.90×
Total profit
$389,430
Equity at exit
$403,767

Cash invested: $134,400 (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 34102

Home prices YoY
1.3%
Rents YoY
8.8%
Active inventory
616
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$5,089 high interval (Pro) →
Mortgage (P&I)
$2,517
Tax from tax record
$264 /mo · $3,171/yr
Insurance
$200
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$848
Vacancy / Maint / Mgmt
$1,069
Net cashflow
$-236

Break-even live

Break-even rent $5,387
Max offer price $438,346
Occupancy floor 100%

Sensitivity live

Price -10% $36 -5% $-100 +0% $-236 +5% $-372 +10% $-508
Rent -10% $-638 -5% $-437 +0% $-236 +5% $-35 +10% $166
Rate -1.0pp $6 -0.5pp $-114 base $-236 +0.5pp $-360 +1.0pp $-487

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
$120,000
Closing costs
$14,400
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
1555 Blue Point Ave Unit 3 Naples, FL 2.0 2.0 1025 $1,745 $1.70 15d 1 0.09mi
1360 Chesapeake Ave Unit 1372 Naples, FL 1.0 1.0 600 $1,850 $3.08 25d 1 0.09mi
1535 Chesapeake Ave Unit A2 Naples, FL 2.0 2.0 1080 $2,000 $1.85 25d 1 0.11mi
1605 Chesapeake Ave #2 Naples, FL 2.0 1.0 850 $2,300 $2.71 25d 1 0.16mi
1686 Blue Point Ave Naples, FL 2.0 2.0 1057 $5,500 $5.20 15d 2 0.19mi
1751 Smugglers Cv Unit 2 1 Naples, FL 2.0 1.0 800 $1,995 $2.49 15d 1 0.24mi
1155 Sandpiper St Naples, FL 2.0 2.0 1062 $4,050 $3.81 25d 2 0.25mi
1155 Sandpiper St Naples, FL 2.0 2.0 1062 $3,950 $3.72 22d 3 0.25mi
1549 Sandpiper St #36 Naples, FL 2.0 2.0 1073 $2,195 $2.05 25d 1 0.30mi
1435 Curlew Ave #1 Naples, FL 2.0 2.0 975 $2,850 $2.92 25d 1 0.34mi
1435 Curlew Ave #1 Naples, FL 2.0 2.0 975 $2,850 $2.92 22d 1 0.34mi
1395 Curlew Ave Unit 4-3 Naples, FL 2.0 2.0 975 $7,000 $7.18 25d 1 0.34mi
12 Knights Bridge Rd Unit A32 Naples, FL 2.0 2.0 1095 $3,200 $2.92 22d 1 0.37mi
1950 Mayfair ST Unit 1027 Naples, FL 1.0 1.0 888 $3,525 $3.97 15d 1 0.45mi
1950 Mayfair ST Unit 921 Naples, FL 1.0 1.0 710 $3,420 $4.82 15d 1 0.45mi
1950 Mayfair ST Unit 901 Naples, FL 2.0 2.0 1025 $4,560 $4.45 15d 1 0.45mi
1950 Mayfair ST Unit 1021 Naples, FL 1.0 1.0 710 $3,520 $4.96 15d 1 0.45mi
1950 Mayfair ST Unit 802 Naples, FL 1.0 1.0 710 $3,355 $4.73 15d 1 0.45mi
1950 Mayfair ST Unit 716 Naples, FL 1.0 1.0 710 $3,330 $4.69 15d 1 0.45mi
1950 Mayfair ST Unit 817 Naples, FL 1.0 1.0 710 $3,295 $4.64 15d 1 0.45mi
805 River Point Dr Unit 307C Naples, FL 1.0 1.0 816 $2,700 $3.31 25d 1 0.46mi
803 River Point Dr Unit 201B Naples, FL 1.0 1.0 715 $2,300 $3.22 25d 1 0.47mi
2134 Palm St Naples, FL 1.0 1.0 600 $7,500 $12.50 25d 1 0.47mi
1950 Mayfair St Naples, FL 3.0 1.0–3.5 1514 $8,752 $5.78 15d 109 0.50mi
801 River Point Dr Unit 303A Naples, FL 1.0 1.0 815 $5,000 $6.13 22d 1 0.50mi
3001 Sandpiper Bay Cir Unit B106 Naples, FL 2.0 2.0 1100 $1,950 $1.77 15d 1 0.51mi
1100 8th Ave S Naples, FL 2.0 2.0 1218 $9,000 $7.39 15d 5 0.55mi
3062 Sandpiper Bay Cir Naples, FL 2.0 2.0 1150 $4,250 $3.70 25d 2 0.61mi
3032 Sandpiper Bay Cir Naples, FL 2.0 2.0 1150 $4,100 $3.57 25d 2 0.61mi
980 7th Ave S Naples, FL 1.0 1.0 540 $7,500 $13.89 25d 2 0.64mi
950 7th Ave S #23 Naples, FL 1.0 1.0 631 $3,250 $5.15 15d 1 0.65mi
3041 Sandpiper Bay Cir Unit H201 Naples, FL 2.0 2.0 1100 $1,999 $1.82 25d 1 0.66mi
3051 Sandpiper Bay Cir Naples, FL 2.0 2.0 1150 $4,000 $3.48 25d 2 0.67mi
636 Broad Ave S Unit 1259386P Naples, FL 2.0 2.0 882 $4,307 $4.88 15d 1 0.69mi
609 12th Ave S #609 Naples, FL 2.0 2.0 860 $8,000 $9.30 25d 1 0.69mi
960 7th St S #103 Naples, FL 1.0 1.0 534 $5,000 $9.36 25d 1 0.73mi
450 Bayfront Pl Naples, FL 1.0–3.0 1.0–2.5 1324 $8,750 $6.61 25d 6 0.76mi
546 Broad Ave S #546 Naples, FL 2.0 2.0 890 $4,800 $5.39 25d 1 0.78mi
410 Bayfront Pl Naples, FL 1.0–3.0 1.0–2.0 1242 $7,875 $6.34 25d 6 0.79mi
473 12th Ave S Naples, FL 1.0–2.0 1.0–2.0 700 $7,200 $10.29 25d 2 0.84mi

HOA detail condo

Monthly dues
$848 · $10,176/yr
Likely covers
waterelectricpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 27 events

  1. 2026-06-21
    days on market $480,000 Active 84 DOM
  2. 2026-06-18
    days on market $480,000 Active 81 DOM
  3. 2026-06-17
    days on market $480,000 Active 80 DOM
  4. 2026-06-16
    days on market $480,000 Active 79 DOM
  5. 2026-06-15
    days on market $480,000 Active 78 DOM
  6. 2026-06-14
    days on market $480,000 Active 76 DOM
  7. 2026-06-10
    days on market $480,000 Active 73 DOM
  8. 2026-06-09
    days on market $480,000 Active 72 DOM
  9. 2026-06-08
    days on market $480,000 Active 71 DOM
  10. 2026-06-07
    days on market $480,000 Active 70 DOM
  11. 2026-06-03
    days on market $480,000 Active 66 DOM
  12. 2026-06-02
    days on market $480,000 Active 65 DOM
  13. 2026-06-01
    days on market $480,000 Active 64 DOM
  14. 2026-05-31
    days on market $480,000 Active 63 DOM
  15. 2026-05-30
    days on market $480,000 Active 62 DOM
  16. 2026-04-24
    price $480,000
  17. 2026-03-29
    listed $512,000 Active
  18. 2020-02-27
    soldstatus $295,000 Sold 678-char remark
    Show marketing remark (678 chars)

    Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.

  19. 2020-02-26
    status Pending 678-char remark
    Show marketing remark (678 chars)

    Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.

  20. 2019-12-03
    listed $300,000 Active 678-char remark
    Show marketing remark (678 chars)

    Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.

  21. 2015-08-19
    price $150,000 705-char remark
    Show marketing remark (705 chars)

    DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!

  22. 2015-06-30
    soldstatus $150,000
  23. 2015-06-09
    soldstatus $150,000 Sold 705-char remark
    Show marketing remark (705 chars)

    DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!

  24. 2015-06-02
    historical 705-char remark
    Show marketing remark (705 chars)

    DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!

  25. 2015-06-02
    price $199,900 705-char remark
    Show marketing remark (705 chars)

    DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!

  26. 2015-05-04
    listed $199,900 Active 705-char remark
    Show marketing remark (705 chars)

    DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!

  27. 2005-11-28
    soldstatus $400,000

ⓘ 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
$3,171 · $264/mo
Projected year-2 tax
$3,984 · $332/mo
Expected delta
+$813/yr (+$68/mo · 25.6%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 26 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
$61,066
− Mortgage interest
−$26,887
− Property taxes
−$3,171
− Insurance
−$7,519
− Repairs & maintenance
−$4,885
− Management
−$4,885
− HOA
−$10,176
− Depreciation
−$13,964
Taxable loss
−$10,421
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,501
After-tax cash flow
$-328/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)
11,179
Household income
$130,929
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
333.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 8% Black 8% Asian 1%
Hispanic origin (detail)
Cuban 6%
Common ancestry
Hispanic 4% Lithuanian 4% Romanian 4%
Foreign-born
17% · Canada, China
Languages at home
87% English-only · Spanish 7% French/Haitian/Cajun 4% 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
▲ 4.08%
Current HPI
328.2755
Rent YoY
▲ 8.75%
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

+20.0% since first listed
12 events — show timeline
  • 2026-04-24 Price Changed $480,000 NAPLESMLS
  • 2026-03-29 Listed $512,000 NAPLESMLS
  • 2020-02-27 Sold (MLS) $295,000 NAPLESMLS
  • 2020-02-26 Pending NAPLESMLS
  • 2019-12-03 Listed $300,000 NAPLESMLS
  • 2015-08-19 Price Changed $150,000 NAPLESMLS
  • 2015-06-30 Sold (Public Records) $150,000 Public Records
  • 2015-06-09 Sold (MLS) $150,000 NAPLESMLS
  • 2015-06-02 Price Changed $199,900 NAPLESMLS
  • 2015-06-02 Listing Removed NAPLESMLS
  • 2015-05-04 Listed $199,900 NAPLESMLS
  • 2005-11-28 Sold (Public Records) $400,000 Public Records

Property tax history

+7.1%/yr

Latest (2025): $3,171 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…