BNBCalc Short Term Rental Cohost Analysis 1721 Nw 15th Vis

1 bed • 21 bath • 1 guests • $3,146,000

BNB

Calc

Owner income

$29,024

Per year

This Airbnb could earn an additional

$1,655

Per month vs a Long-Term Rental

Annual Revenue range

$37,013 - $88,047

Annual Revenue

$41,462

Airbtics projects $172/night at 66% occupancy ($41,462). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, $172 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$23,390	$37,013	$59,820	$88,047
Occupancy	56%	69%	80%	93%
Nightly Rate	$111	$143	$200	$253

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk to Mizner/Brightline, Parking, Wi-Fi, Patio	$27,112	$80	87%	1	1	3	$60	❌	❌	✅	N / Y	⭐️ 4.8 (202)
Tropical oasis studio in the heart of Boca Raton	$31,418	$148	58%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.9 (78)
Modern Vibes 1BR w/Patio & Firepit by the Beach	$53,034	$230	63%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Private Luxury Suite	$25,798	$85	80%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (288)
Unique One Bedroom Efficiency Apartment	$31,943	$105	81%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (269)
Beach area large studio heated pool bbq laundry	$35,348	$116	78%	1	1	3	$123	✅	❌	❌	Y / Y	⭐️ 5 (55)
STUNNING STUDIO APARTMENT NEAR BEACH & SHOPS	$33,022	$90	95%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Modern Beachside Getaway \| Steps to Sand \| 2 Beds	$53,705	$151	93%	1	1	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (52)
Real Big 1BR/BA Unit; Pool; Near Beach	$35,137	$117	80%	1	1	3	$80	✅	❌	❌	Y / Y	⭐️ 5 (71)
Casa de Tortuga Boca Beach Cottage	$41,630	$150	74%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
Beach Island Life at Dearfield Beach.	$34,062	$136	66%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Nice one bedroom apt close to beach and shops	$34,227	$114	77%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (65)
Cozy 2 Bed Retreat \| 5 Min to Beach \| Free Parking	$49,519	$138	94%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (24)
Comfy Studio; Laundry; Pool; Near Beach	$28,254	$97	77%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (31)
Quicksilver Beach Bungalow	$30,867	$114	69%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (281)
Sunny-Side Shack of Smiles	$25,493	$71	95%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (69)
Patio Relaxation w/Firepit Modern 1Br by the Beach	$52,015	$209	68%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
Guest Suite East Boca! Near Beach/Restaurants!	$20,986	$74	76%	1	1	7	$89	❌	❌	❌	N / N	⭐️ 4.7 (27)
Sea Horse at the BEACH Apt. 1bed/1bath Sleeps 4	$42,839	$139	81%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
A Miami feel in Deerfield Beach	$47,398	$175	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (139)
Renovated 1/1 on the Intracoastal in Boca Raton	$33,068	$139	65%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Cozy Casita Esmeralda near beach	$55,959	$211	71%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.4 (5)
Cozy BEACH Bungalow Apt, 1bed 1bath steps to sand	$34,025	$137	65%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (17)
Updated Coastal 1/1.5 on the Intracoastal	$36,533	$161	62%	1	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Cozy Casita Azul near the beach	$40,905	$227	48%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 4.8 (5)
South Villa in Downtown Boca	$51,210	$203	67%	1	1	5	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Cozy Casita Luna near beach	$44,009	$241	49%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (6)
Beach Life 1bed, 1bath	$46,609	$150	82%	1	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (22)
New Boca Bunk House - 1.5 miles from the beach!	$14,357	$82	43%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (68)
QUIET, comfortable, stationary RV in Boca Raton	$12,718	$103	33%	1	1	2	$25	❌	❌	❌	N / N	⭐️ 4.9 (25)
King Room - Mnutes from Boca’s top attractions!	$51,385	$468	30%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (31)
Jolie near the beach! Family Friendly!	$28,308	$100	69%	1	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.6 (5)
Cozy Experience \| Free Breakfast & Parking	$41,525	$366	31%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 1 (1)
Sliver of Paradise: BBQ, Hot Tub, Close Beach	$50,634	$200	64%	1	1	2	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (42)
Mizner Apartment east Boca Raton	$33,786	$181	51%	1	1	2	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Cwonders near the Beach & family-friendly!	$46,800	$155	77%	1	1	2	$140	✅	❌	❌	N / Y	⭐️ 5 (9)
Chic Marina Hideaway \| Pool+BBQ	$63,551	$170	98%	1	1	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (6)

1721 NW 15th Vista Boca Raton, Florida, 33432-1577

1 bed • 21 bath • 1 guests

Inquire about this property

Contact Agent

Boca Raton

Zoning

Laws

$41,462

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$37,743

Avg annual revenue

66%

Avg occupancy rate

$172

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$45k

$65k

$8,292

Profit

Revenue

$41,462

Cleaning

$5,946

Cohost commission

$8,292

Owner payout

$29,024

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

20,521 sqft

Year built:

1971

Size:

9,554 sqft

Type:

MFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
285 Nw 15th St	14	21	7,380	-	23,248	1986	$2,000,000	49
539 Ne 18th St	4	4	2,332	-	8,320	1969	$1,185,000	103
230 Ne 15th Ter	-	2	1,250	-	7,092	1960	$450,000	-
501 Ne 16th St	-	4	1,783	-	8,107	1975	$885,000	88
2550 N Dixie Hwy	-	4	1,790	-	8,154	1971	$750,000	109
2233 Ne 2nd Ave	-	4	2,842	-	8,093	1979	$0	-
501 Ne 17th St	4	4	1,983	-	8,107	1973	$895,000	81
2730 N Dixie Hwy	-	4	1,800	-	8,154	1968	$545,000	-
2820 N Dixie Hwy	-	4	1,790	-	8,817	1970	$494,700	69
2821 Ne 2nd Ave	4	4	1,610	-	8,817	1970	$619,000	47

Property Details

MLS Status: N/A

Property Use: Apartments (Generic)

Stories: 2

Lot size: 20,521 sqft

Building area: 9,554 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-3-C

Land Use: Residential

Parcel Number: 06-43-47-17-28-015-0151

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,680,104

County Est. Land Value: $715,200

Assessed Land Value: $715,200

County Est. Structure Value: $964,904

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/23/21	$1,755,000	56%	Orange Heads Holdings Llc
11/06/14	$0	0%	Ojf Geneva Llc
12/23/91	$740,000	25%	Kevork Ayvatyan

Ownership

Name: Orange Heads Holdings Llc

Owner Occupied: No

Owner Mailing Address: 2634 Nw 49th St, Boca Raton, Fl 33434

Years Owned: 40

Home Equity: -

Mortgage Balance Remaining: $1,000,000

Financed amount: 25%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No