$4,500,000
●
Condo -
Off Market
81 Seagate Drive #902
Naples, FL 34103
3 Beds
4 Baths
5,069 Ft²
$29,681
Est. Monthly
$4,101
HOA / Fees
-0.36%
Cap Rate
About This Property
This sprawling 5,069 sq ft residence exudes timeless elegance, as
well as offers sweeping Gulf / bay vistas and an unmatched level of
amenities.
Unit Size
5,069 Ft²
Days on Market
432 days
Land Size
-
Price per sqft
$937
Property Type
Condo
Property Taxes
$2,256
HOA Dues
$4,101
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) 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.
Last updated: 2 years ago (SWFLMLS #223061750)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Nov 6, 2024 | Sold | ||
| Sold | |||
| Aug 1, 2024 | In contract | - | |
| In contract | |||
| Sep 1, 2023 | Listed by John R Wood Properties | $4,750,000 | |
| Listed by John R Wood Properties | |||
Property Highlights
Doorman
Garage
Parking Available
Air Conditioning
With View
Fireplace
Parking Details
Has Garage
Parking Features: Assigned, Attached, Underground, Garage, Two Spaces, Garage Door Opener
Garage Spaces: 2
Garage Spaces: 2
Covered Spaces: 2
Has Attached Garage: Yes
Interior Details
Bedrooms: 3
Full Bathrooms: 4
Interior Features: Breakfast Bar, Built In Features, Bathtub, Dual Sinks, Entrance Foyer, Eat In Kitchen, Fireplace, Kitchen Island, Pantry, Separate Shower, Walk In Pantry, Walk In Closets, High Speed Internet, Split Bedrooms
Appliances: Dryer, Dishwasher, Gas Cooktop, Disposal, Ice Maker, Microwave, Refrigerator, Refrigerator With Ice Maker, Self Cleaning Oven, Wine Cooler, Washer
Flooring Type: Marble
Living Area Square Feet Source: Plans
Laundry Features: Inside
Has Fireplace
Exterior Details
Property Condition: Resale
Year Built: 2002
Waterfront Features: Gulf
Home Type: Residential
Architectural Style: Other, High Rise
Roof: Tile
Window Features: Display Windows, Window Coverings
Construction Materials: Block, Concrete, Stucco
Outdoor Living Structures: Lanai, Porch, Screened
Pool Features: Community
ZeroLotLine
Lot Size Source: Appraiser
Financial Details
Tax Year: 2022
Tax Annual Amount: $27,076
Utilities Details
Cooling Type: Central Air, Ceiling Fans, Electric, Zoned
Heating Type: Central, Electric
Utilities: Cable Available, Underground Utilities
Location Details
Association Fee Includes: AssociationManagement, CableTv, IrrigationWater, LegalAccounting, MaintenanceGrounds, PestControl, ReserveFund, RoadMaintenance, StreetLights, Security, Trash
Association Amenities: Beach Rights, Beach Access, Bike Storage, Clubhouse, Fitness Center, Guest Suites, Barbecue, Picnic Area, Pool, Sauna, Spa Hot Tub, Storage, Sidewalks, Tennis Courts, Trails, Trash, Vehicle Wash Area
Association Fee: $975
Association Fee Frequency: Quarterly
Association Fee3: $11,328
Association Fee3 Frequency: Quarterly
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
10/23/2025
|
5 Bed
|
6 Bath
|
11698 ft²
|
$24,990,000
5 Bed
6 Bath
11698 ft²
|
-
-
|
Dawn McKenna
Coldwell Banker Realty
| |
|
11/18/2025
|
4 Bed
|
4 Bath
|
5270 ft²
|
$6,750,000
4 Bed
4 Bath
5270 ft²
|
$5,160,000
-23.56%
07/06/2026
|
Michael Cortes PA
NONA LEGACY POWERED BY LA ROSA
| |
|
04/15/2025
|
4 Bed
|
4 Bath
|
4740 ft²
|
$4,975,000
4 Bed
4 Bath
4740 ft²
|
$4,450,000
-10.55%
11/14/2025
|
Dustin Beard
William Raveis Real Estate
| |
|
03/04/2025
|
4 Bed
|
4 Bath
|
4740 ft²
|
$6,750,000
4 Bed
4 Bath
4740 ft²
|
-
-
|
Karen Van Arsdale
Premier Sotheby's Int'l Realty
| |
|
01/14/2025
|
4 Bed
|
4 Bath
|
4740 ft²
|
$7,450,000
4 Bed
4 Bath
4740 ft²
|
-
-
|
Karen Van Arsdale
Premier Sotheby's Int'l Realty
| |
|
01/10/2025
|
5 Bed
|
6 Bath
|
11698 ft²
|
$27,900,000
5 Bed
6 Bath
11698 ft²
|
-
-
|
Dawn McKenna
Coldwell Banker Realty
| |
|
01/26/2024
|
5 Bed
|
7 Bath
|
11960 ft²
|
$29,500,000
5 Bed
7 Bath
11960 ft²
|
-
-
|
Bill Earls
John R Wood Properties
| |
|
09/01/2023
|
3 Bed
|
4 Bath
|
5069 ft²
|
$4,750,000
3 Bed
4 Bath
5069 ft²
|
$4,500,000
-5.26%
11/06/2024
|
Bill Earls
John R Wood Properties
| |
|
06/17/2013
|
4 Bed
|
4 Bath
|
5069 ft²
|
$3,395,000
4 Bed
4 Bath
5069 ft²
|
$3,250,000
-4.27%
10/16/2013
|
Carol Gilman
Premier Sotheby's International Realty
| |
|
04/16/2013
|
4 Bed
|
4 Bath
|
4740 ft²
|
$2,695,000
4 Bed
4 Bath
4740 ft²
|
-
-
|
Mindy Smith, PA
EXP REALTY LLC
| |
|
09/24/2010
|
4 Bed
|
4 Bath
|
4740 ft²
|
$3,295,000
4 Bed
4 Bath
4740 ft²
|
$2,800,000
-15.02%
03/23/2011
|
Craig Jones
Keller Williams Realty - Welli
|
Building Info
About Naples
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
$5,800 /mo
- 2 Beds
- 3 Baths
- 1,909 ft²
$7,500 /mo
- 2 Beds
- 2 Baths
- 1,113 ft²
Listed by: Bill Earls, PA, John R Wood Properties
Last Updated: 2 years ago
Data Source: SWFLMLS, MLS# 223061750
Last Updated: 2 years ago
Data Source: SWFLMLS, MLS# 223061750
The source of this real property information is the copyrighted and proprietary database compilation of the Southwest Florida MLS. Copyright 2026 Southwest Florida MLS. All rights reserved. The accuracy of this information is not warranted or guaranteed. This information should be independently verified if any person intends to engage in a transaction in reliance upon it. The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017