123 Sombrero Example Rd, Marathon, FL 33050
- For sale · $2,495,000
- MLS #EXAMPLE-0001
- Open house Saturday, 1 to 4 PM
Jane's rental income analysis for this home
$165K – $221K
a year in rent · about $177K in the middle
Numbers by
4.9/5· 147 reviews
Based on 4 bed, 3 bath, sleeps 10 · 2,700 sq ft · canal front, pool, dock, boat lift, hot tub, elevator
Built from six four-bedroom homes we manage in Marathon, checked against 25 similar rentals within a mile.
New canal-front home with a pool, spa and private dock. Three floors with an elevator, an open kitchen, a wet bar, four bedrooms and a covered balcony with water views.
Planning estimate, not a guarantee.
What it could earn
Rent only, before cleaning fees, taxes and running costs, with Villa Paraiso managing the home.
- Middle estimate
- $177Ka year in rent, with Villa Paraiso managing. A typical rental nearby earns about $85K.
- Nightly rate
- $650on a typical night. About $800 in peak season, December, March and July.
- Nights booked
- 288of 365.
- Rent compared to list price
- 7.1%a year before expenses. 6.6% to 8.9% across the range.
Month by month
The shaded bar is the likely range each month; the dot is the middle estimate. The dashed line is a typical home nearby.
- Likely range
- Middle estimate
- Typical home nearby
Highest-earning months: March and July. Lowest: October.
Homes like this nearby
There are 25 similar vacation rentals within a mile. Most earn less than this estimate. The ones that earn the most are run like the homes we manage.
What nearby rentals earn
Rent for the last 12 months across all 25. A summary, not a list of homes.
- Lower quarter
- $59K
- Middle
- $85K
- Upper quarter
- $111K
- Top 10% from
- $134K
Most nearby rentals earn about $85K. Well-run homes like the ones behind this estimate are the ones at the top. 2 of the 25 earned $165K or more.
What moves the number
Rent last year for nearby homes with and without each thing.
Guests love it (Guest favorite badge)about $45K more
Homes with it: $103K · 12 homes
Homes without it: $59K · 13 homes
Rated 4.9 or higherabout $30K more
Homes with it: $92K · 13 homes
Homes without it: $61K · 12 homes
Fully equipped (long amenities list)about the same
Homes with it: $90K · 9 homes
Homes without it: $84K · 16 homes
Boat dock or slipabout the same
Homes with it: $87K · 14 homes
Homes without it: $83K · 11 homes
These are differences between nearby homes last year, not a promise for this one.
How guests book in Marathon
- About 3 months ahead
- Half of all stays are booked 97 days or more before arrival.
- A week at a time
- The typical stay is 7 nights.
- February and March fill first
- These months have the most nights booked.
Vacation rentals like this one in Marathon, last 12 months. Market figures are estimates.
About Jane
Jane Doe · Sunrise Coast Realty (example)
I've helped families buy and sell on the water in the Middle Keys since 2014. Ask me about canals, bridges and boat access before you fall for a house.
Provided by Jane Doe. Example details, made up for this sample.
Your agent stays your agent
Villa Paraiso does not list or sell real estate. If you ask us about selling, buying or refinancing while we manage your home, we'll send you back to Jane. You're always free to choose your own agent.
Numbers and management by
We handle the listing and marketing, pricing and reservations, guest support, cleaning and maintenance, permits and taxes, and send a clear monthly owner statement.
4.9/5147 reviews on ProvenExpert (opens in a new tab)
- Airbnb Superhost
- Vrbo Premier Host
- 20+ waterfront homes managed
- 600+ guest reviews
- Licensed & insured
Example report
Make one like this for your listing
Sign up free in about 30 seconds. Then add a home, its photos and your note, and share a report with your name, brokerage and photo on top. It's free.
Where the numbers come from
Estimate prepared October 4, 2026. Rent only, before cleaning fees and taxes.Download this report (PDF)
- Homes Villa Paraiso manages nearby: booking records from the last 12 months, adjusted to this home's size and area.
- Nearby rentals and market figures: market estimates, adjusted to real bookings.
- Home details: entered by the agent.
- Guest count: Marathon rules.
Planning estimate, not a guarantee. Prepared October 4, 2026 by Villa Paraiso Vacation Rentals LLC from homes it manages nearby (adjusted to this home's size and area), market data and county records. Rent only, before cleaning fees and taxes. Not an appraisal or tax/investment advice. Villa Paraiso is a rental management company, not a real estate brokerage, and is independent of Sunrise Coast Realty (example).
This is a rough estimate. For a projection built just for this home, call Villa Paraiso at 786-348-1396.
Market figures are estimates built from public listings, not verified facts.
Example report. Jane Doe and Sunrise Coast Realty (example) are made up. Villa Paraiso Vacation Rentals LLC prepared the estimate for a home like this one. Photos: Villa Paraiso listing photos of a home we manage; the street address is made up.