Naples, FL — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
2.9%
Below average
Monthly Cash Flow
-$1,655
After all expenses
Price-to-Rent
17.9
Overpriced for rent
DSCR
0.45
Fails
📊 Key Metrics
- Median Home Price
- $563,138
- Average Rent (3BR)
- $2,550/mo
- Price-to-Rent Ratio
- 17.9(high)
- 1% Rule
- 0.47%(fails — need 1%+)
- Cash-on-Cash Return
- -15.2%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →🏘️ Best Zip Codes in Naples for Investors
All Zip Codes in Naples
| Zip | Cap Rate | Cash Flow | Home Price | Rent (3BR) | DSCR |
|---|---|---|---|---|---|
| 34138 | 12.4% | +$829 | $165,313 | $2,370/mo | 1.94 |
| 34139 | 6.3% | -$16 | $290,770 | $2,370/mo | 0.99 |
| 34104 | 4.7% | -$485 | $354,319 | $2,320/mo | 0.74 |
| 34112 | 4.7% | -$470 | $332,548 | $2,160/mo | 0.73 |
| 34105 | 4.6% | -$685 | $455,679 | $2,910/mo | 0.72 |
| 34120 | 3.6% | -$1,287 | $551,210 | $2,960/mo | 0.56 |
| 34116 | 3.2% | -$1,214 | $453,984 | $2,250/mo | 0.50 |
| 34113 | 3.1% | -$1,364 | $499,357 | $2,440/mo | 0.49 |
| 34114 | 2.9% | -$1,466 | $510,748 | $2,410/mo | 0.46 |
| 34140 | 2.9% | -$1,736 | $595,842 | $2,780/mo | 0.45 |
| 34117 | 2.9% | -$1,655 | $563,138 | $2,610/mo | 0.45 |
| 34110 | 2.8% | -$1,778 | $598,455 | $2,750/mo | 0.44 |
| 34110 | 2.8% | -$1,778 | $598,455 | $2,750/mo | 0.44 |
| 34109 | 2.6% | -$1,874 | $588,290 | $2,550/mo | 0.40 |
| 34119 | 2.4% | -$2,192 | $651,397 | $2,680/mo | 0.37 |
| 34119 | 2.4% | -$2,192 | $651,397 | $2,680/mo | 0.37 |
| 34108 | 0.9% | -$4,598 | $1,007,187 | $2,670/mo | 0.14 |
| 34103 | 0.5% | -$5,496 | $1,122,201 | $2,520/mo | 0.08 |
| 34102 | 0.1% | -$6,907 | $1,307,150 | $2,320/mo | 0.01 |