property-location

2100 Cornwall E Boca Raton, Florida

1 bed • 2 bath • 2 guests

Monthly Rent

$47,862

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$286
Occupancy
46%

$5k

$30k

$60k

$90k

350C – Warm & Bright Top-Floor Corner Apt
$88,166
$34,340
$349
69.2%
251922$0✅❌✅Yes / Yes❌⭐️ 4.78 (9)Profile
340C - Modern 2BR/2BA Near Evert Tennis
$86,323
$36,679
$378
62.6%
251222$165✅❌❌Yes / Yes❌⭐️ 4.93 (71)Profile
West Boca Modern Home - 2 masters
$80,498
$31,151
$270
81.7%
246023$0✅❌✅Yes / Yes❌⭐️ 5 (14)Profile
350A - Boca Retreat w/ Pool Parking Near Evert Tennis & Shops
$56,771
$30,522
$281
55.4%
257432$0✅❌✅Yes / Yes❌⭐️ 2.45 (7)

—

Screened Patio + Pool: Work Remote in Boca Raton!
$54,717
$30,112
$223
67.3%
243542$0✅❌❌Yes / Yes❌⭐️ 4.76 (21)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,077/mo

Avg profit / month

-$1,089/mo

Best profit month

Mar $1,893

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-258.43%

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.