property-location

18451 Spanish Isles Pl Boca Raton, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

$76,143

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$367
Occupancy
57%

$25k

$55k

$85k

$115k

Dream House w/ Huge Private Yard/Pool/Spa Game Rm
$114,433
$65,874
$590
53.2%
392542$0✅❌✅Yes / Yes❌⭐️ 2.5 (4)

—

Relaxing Retreat in beautiful Boca Raton Florida!
$103,775
$48,130
$337
84.3%
3101292$300✅❌❌Yes / Yes❌⭐️ 4.6 (15)Profile
Luxurious Oasis Retreat Heated (winter)Salt pool
$102,350
$65,234
$449
62.4%
483862$0✅❌❌Yes / Yes❌⭐️ 4.95 (37)Profile
Dream House w/ Huge Private Yard/Pool/Spa/ Game Rm
$98,804
$58,178
$607
44.6%
3102892$200✅✅✅Yes / Yes❌⭐️ 4.95 (38)Profile
Luxury 3brm lakehouse. Pool Tiki golf & Fishing
$88,820
$57,978
$428
56.8%
383442$175✅✅✅Yes / Yes❌⭐️ 4.93 (152)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,781/mo

Avg profit / month

$564/mo

Best profit month

Mar $4,776

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

106.51%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.