ASSETRAReal World Assets
26.19°N · 81.81°W
GROUND-UP DEVELOPMENT · FL

3453 Crayton Rd.

Gallery5 photos
Strategy

Build-to-sell, capital back at exit

Moorings Bay teardown on 16,988 sqft lot with 105ft of water frontage, priced at dirt value.

Thesis

Build-and-sell development strategy on a 16,988-sqft bayfront parcel at 3453 Crayton Road in Naples, Florida, within the Moorings on Moorings Bay. The existing 3,626-sqft 2-bedroom 3-bath structure dates to 1972 and is priced at dirt value, with the asking reflecting approximately 447 dollars per square foot of land rather than improvements. The strategy treats the site as a teardown candidate: demolition of the existing structure followed by vertical construction of a new waterfront residence sized to the envelope, with disposition on completion. The parcel carries 105 feet of frontage on Moorings Bay, which places it in the water-access segment of Moorings inventory where newly delivered homes have cleared at sustained premiums to aged housing stock. Hold duration is expected to span demolition, design and permitting, construction, and a marketing window for new inventory. Capital deployment covers demolition, abatement if required, architectural design, permitting including any seawall review, hard construction, finish specification consistent with the bayfront comparable set, and carry through listing. Returns are targeted from the spread between all-in delivered cost (land basis plus demolition plus construction) and new-construction resale, with the Moorings Bay frontage and neighborhood identity supporting the exit thesis.

Specifications
Address
3453 Crayton Rd.
City
Naples, FL
ZIP
34103
Beds
2
Baths
3
Living sqft
3,626
Lot sqft
16,988
Year built
1972
Waterfront
BAY
Features
  • 105ft bay frontage
  • Teardown value
Project economics

Real cost waterfall from sponsor proforma — 24-month build cycle, ground-up basis. Lines below are project cash expenses through completion and disposition, including property tax during the hold period.

Lot acquisition
$7,590,000
Closing fees
$44,950
Soft cost (design + survey)
$255,000
Permits + impact fees
$80,000
Hard cost basis
$3,370,000

Vertical construction budget at $500/sqft across 6,000 sqft.

Exterior + finish extras
$120,000

Project-specific upgrades such as pool, landscape, driveway, lighting and closet packages where applicable.

Hard cost total
$3,490,000
Property tax during construction (24 mo)
$151,800
Insurance
$30,000
Construction interest (10% × 24 mo)
$1,096,000
Sale + realtor fees (5% of exit)
$1,070,109
Total expenses
$13,807,859
Downside exit
$16,845,58822% ROI
Upside exit
$21,402,18155% ROI

Source: sponsor proforma · figures are forward-looking estimates · not a guarantee of return

ASSETRAReal World Assets

Infrastructure for cross-border real world asset tokenization. Built for issuers, funds, and accredited investors.

Follow

Important disclosures

Assetra Technologies, Inc. is a technology provider and does not itself provide investment, legal, tax, or accounting advice, nor does it broker, deal in, or custody securities. Any references to "assets", "products", or "strategies" are illustrative only and do not constitute an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such offer or solicitation would be unlawful.

Tokenized instruments may be speculative, involve substantial risk, and are not suitable for all investors. Past performance is not indicative of future results. Product terms, eligibility, and applicable disclosures are provided in the relevant offering materials.

© 2026 Assetra Technologies, Inc. All rights reserved.