property-location

2851 S Ocean Blvd Boca Raton, Florida

2 bed • 2 bath • 4 guests

Monthly Rent

$54,692

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$321
Occupancy
47%

$5k

$55k

$105k

$160k

Zen Haven Intracoastal Escape
$161,440
$88,976
$659
67.1%
261422$0❌❌✅Yes / Yes❌⭐️ 5 (20)Profile
Designer All-Suite Beach Condo w/ Infinity Pool & 3 Balconies
$113,634
$58,104
$446
69.8%
263533$0❌❌❌Yes / Yes❌⭐️ 2.3 (55)

—

Splash & Cruise • Salt Pool + Golf Cart by Boca!
$93,180
$66,135
$441
57.9%
263831$0✅❌❌Yes / Yes❌⭐️ 4.94 (33)Profile
Luxurious Penthouse Near Beach with Sunset Views
$79,737
$36,263
$432
50.6%
242322$0✅❌❌Yes / Yes❌⭐️ 4.94 (16)Profile
The Hemingway
$73,713
$44,403
$491
41.2%
266202$0❌❌❌Yes / No❌⭐️ 3 (4)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,311/mo

Avg profit / month

-$753/mo

Best profit month

Mar $2,495

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-113.84%

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.