400 FLAGSHIP Drive #806
About This Property
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 20, 2025 | No longer available | - | |
| No longer available | |||
| Apr 24, 2025 | Listed by William Raveis Real Estate | $1,295,000 | |
| Listed by William Raveis Real Estate | |||
| | |||
|
Experience waterfront paradise at The Regatta located near the highly sought-after Vanderbilt Beach area in North Naples with this stunning 8th-floor condo offering breathtaking Gulf and Bay views! Imagine watching boats glide by and dolphins play from your exquisite outdoor living space. The open-concept main living area, featuring soaring 9-foot ceilings and modern white countertops, is perfect for entertaining. Sold turnkey, this condo allows you to move in and begin enjoying the Florida lifestyle. Enjoy peace of mind year-round with electric hurricane shutters. The inviting lanai provides the perfect setting to admire beautiful sunsets over the water. As one of the few pet-friendly communities in the area, this upscale residence warmly welcomes your furry companions. The second floor covered parking space offers ease and convenience. With a flexible rental policy, you can enjoy 30-day minimum stays up to 12 times per year. Regatta’s newly rebuilt 55-slip marina offers easy access to the Gulf of Mexico with just a short boat ride. You'll be within walking distance of Vanderbilt Beach to soak up the sun or enjoy stunning sunsets. Tennis courts are available, and pickleball courts are coming soon at Pelican Bay Community Park. Nearby, indulge in fine dining, shopping, and vibrant entertainment at renowned spots like The Ritz-Carlton, Turtle Club, and Mercato. This condo offers a perfect blend of luxury, convenience, and coastal living.
| |||
| Apr 8, 2025 | Temporarily off market | - | |
| Temporarily off market | |||
| Feb 11, 2025 | Listed by William Raveis Real Estate | $1,295,000 | |
| Listed by William Raveis Real Estate | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/05/2026
|
3 Bed
|
3 Bath
|
1750 ft²
|
$1,495,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
Samantha Taravella, PA
John R Wood Properties
| |
|
12/08/2025
|
3 Bed
|
3 Bath
|
1760 ft²
|
$1,415,000
3 Bed
3 Bath
1760 ft²
|
-
-
|
Lesley Garlock
William Raveis Real Estate
| |
|
09/12/2025
|
3 Bed
|
2 Bath
|
1734 ft²
|
$1,499,000
3 Bed
2 Bath
1734 ft²
|
-
-
|
Amanda Erwin
John R Wood Properties
| |
|
02/11/2025
|
3 Bed
|
3 Bath
|
1750 ft²
|
$1,295,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
Gayle Satcher
William Raveis Real Estate
| |
|
09/30/2024
|
3 Bed
|
3 Bath
|
1750 ft²
|
$1,450,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
Laurie Singer
BHHS Florida Realty
| |
|
09/05/2024
|
3 Bed
|
2 Bath
|
1734 ft²
|
$1,395,000
3 Bed
2 Bath
1734 ft²
|
$1,300,000
-6.81%
02/04/2025
|
Nathan Dyer
William Raveis Real Estate
| |
|
05/15/2024
|
3 Bed
|
2 Bath
|
1734 ft²
|
$1,795,000
3 Bed
2 Bath
1734 ft²
|
$1,675,000
-6.69%
09/27/2024
|
Nathan Dyer
William Raveis Real Estate
| |
|
03/21/2024
|
3 Bed
|
2 Bath
|
1734 ft²
|
$1,600,000
3 Bed
2 Bath
1734 ft²
|
$1,300,000
-18.75%
04/10/2025
|
Julie Magardino
Coldwell Banker Realty
| |
|
03/15/2024
|
3 Bed
|
3 Bath
|
2035 ft²
|
$1,599,000
3 Bed
3 Bath
2035 ft²
|
$1,550,000
-3.06%
10/16/2024
|
Rose Anello
Amerivest Realty
| |
|
11/17/2023
|
3 Bed
|
2 Bath
|
1734 ft²
|
$1,350,000
3 Bed
2 Bath
1734 ft²
|
-
-
|
Cyndi Carol Myers
EXP Realty, LLC
| |
|
04/06/2023
|
3 Bed
|
3 Bath
|
1750 ft²
|
$1,249,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
Jeffrey Eric Feldman, PA
Premiere Plus Realty Co.
| |
|
11/18/2022
|
3 Bed
|
3 Bath
|
2035 ft²
|
$1,250,000
3 Bed
3 Bath
2035 ft²
|
-
-
|
Eva Okenka
Premiere Plus Realty Co.
| |
|
10/25/2022
|
3 Bed
|
3 Bath
|
1750 ft²
|
$1,449,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
Lesley A Garlock
William Raveis Real Estate
| |
|
07/06/2022
|
3 Bed
|
3 Bath
|
1765 ft²
|
$1,599,000
3 Bed
3 Bath
1765 ft²
|
-
-
|
Lauren Taylor Brooker, LLC
Compass Florida LLC
| |
|
07/05/2022
|
3 Bed
|
2 Bath
|
1734 ft²
|
$1,400,000
3 Bed
2 Bath
1734 ft²
|
-
-
|
Lesley A Garlock
William Raveis Real Estate
| |
|
05/14/2021
|
3 Bed
|
3 Bath
|
2035 ft²
|
$1,099,000
3 Bed
3 Bath
2035 ft²
|
-
-
|
-
| |
|
04/17/2021
|
3 Bed
|
3 Bath
|
1760 ft²
|
$1,100,000
3 Bed
3 Bath
1760 ft²
|
$1,000,000
-9.09%
08/02/2021
|
Lisa M Duncan
MVP Realty Associates LLC
| |
|
03/29/2021
|
3 Bed
|
3 Bath
|
1750 ft²
|
$1,090,000
3 Bed
3 Bath
1750 ft²
|
$1,075,000
-1.38%
06/20/2021
|
Simon J Melley
| |
|
03/17/2021
|
3 Bed
|
2 Bath
|
1750 ft²
|
$1,050,000
3 Bed
2 Bath
1750 ft²
|
$1,175,000
+11.90%
06/03/2021
|
John Egan
| |
|
12/24/2020
|
3 Bed
|
3 Bath
|
2035 ft²
|
$959,000
3 Bed
3 Bath
2035 ft²
|
-
-
|
-
| |
|
12/21/2020
|
3 Bed
|
3 Bath
|
1750 ft²
|
$839,900
3 Bed
3 Bath
1750 ft²
|
-
-
|
-
| |
|
10/13/2019
|
3 Bed
|
2 Bath
|
1750 ft²
|
$869,000
3 Bed
2 Bath
1750 ft²
|
-
-
|
-
| |
|
08/15/2019
|
3 Bed
|
3 Bath
|
2035 ft²
|
$1,100,000
3 Bed
3 Bath
2035 ft²
|
-
-
|
-
| |
|
07/26/2019
|
3 Bed
|
3 Bath
|
1750 ft²
|
$769,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
-
| |
|
07/23/2019
|
3 Bed
|
2 Bath
|
1734 ft²
|
$915,000
3 Bed
2 Bath
1734 ft²
|
-
-
|
-
| |
|
03/24/2019
|
3 Bed
|
3 Bath
|
2035 ft²
|
$949,000
3 Bed
3 Bath
2035 ft²
|
$885,000
-6.74%
05/24/2019
|
Pamela M Frey, PA
| |
|
01/25/2019
|
3 Bed
|
3 Bath
|
2035 ft²
|
$1,200,000
3 Bed
3 Bath
2035 ft²
|
-
-
|
-
| |
|
01/19/2019
|
3 Bed
|
3 Bath
|
2035 ft²
|
$999,500
3 Bed
3 Bath
2035 ft²
|
$920,000
-7.95%
06/12/2019
|
Lesley A Garlock
| |
|
09/22/2018
|
3 Bed
|
3 Bath
|
1750 ft²
|
-
3 Bed
3 Bath
1750 ft²
|
-
-
|
-
| |
|
08/09/2018
|
3 Bed
|
2 Bath
|
1734 ft²
|
-
3 Bed
2 Bath
1734 ft²
|
-
-
|
-
| |
|
04/30/2013
|
3 Bed
|
2 Bath
|
1734 ft²
|
$599,000
3 Bed
2 Bath
1734 ft²
|
$540,000
-9.85%
07/25/2013
|
Lesley Garlock
William Raveis Real Estate
| |
|
04/15/2013
|
3 Bed
|
3 Bath
|
1750 ft²
|
$689,000
3 Bed
3 Bath
1750 ft²
|
-
-
|
Lesley Garlock
William Raveis Real Estate
| |
|
06/20/2011
|
3 Bed
|
2 Bath
|
1734 ft²
|
$675,000
3 Bed
2 Bath
1734 ft²
|
$625,000
-7.41%
09/26/2012
|
Patricia Bucalo
Downing Frye Realty Inc.
| |
|
03/21/2011
|
3 Bed
|
3 Bath
|
1750 ft²
|
$625,000
3 Bed
3 Bath
1750 ft²
|
$587,500
-6.00%
10/18/2011
|
Don Winkler
William Raveis Real Estate
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017