property-location

198 NW 67th St Boca Raton, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

$92,177

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$457
Occupancy
55%

$30k

$80k

$130k

$180k

Waterfront | Heated Pool Tiki Hut Putting Green
$181,239
$110,453
$860
57.8%
385843$0✅❌❌Yes / Yes❌⭐️ 4.96 (48)Profile
New Home in Delray! Heated Pool & Game room
$130,955
$80,945
$495
72.5%
362342$185✅❌❌Yes / Yes❌⭐️ 4.87 (99)Profile
1502 Managed By Brampton Park
$128,085
$58,960
$538
65.2%
385632$0✅❌✅Yes / Yes❌⭐️ 2.5 (25)

—

Blue Buddha Beach - Private Pool/Spa & Home Cinema
$125,877
$65,859
$669
51.5%
383042$250✅✅✅Yes / Yes❌⭐️ 4.97 (95)Profile
VacationSunwind: Water front Pool Home with Dock
$116,944
$75,675
$692
46.3%
386352$200✅❌❌Yes / Yes❌⭐️ 4.96 (46)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,795/mo

Avg profit / month

$1,886/mo

Best profit month

Mar $8,115

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

298.82%

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.