property-location

2999 NE 2nd Ave Boca Raton, Florida

2 bed • 2 bath • 4 guests

Monthly Rent

$80,038

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$352
Occupancy
62%

$10k

$40k

$75k

$110k

Boca Intercoastal Stay • Walk to Beach• Pool & Gym
$109,115
$38,443
$458
65.3%
251832$0✅✅✅Yes / Yes✅⭐️ 4.8 (20)Profile
Coastal Escape • Pool • Beach
$108,281
$58,295
$424
69.9%
253322$0✅❌✅Yes / Yes❌⭐️ 5 (39)Profile
2 bdrm Private Beach Guesthouse – Steps to Boca's Best Beach! Summer discounts!
$103,006
$67,111
$507
55.6%
253832$0✅❌✅Yes / Yes❌⭐️ 2.25 (10)

—

Intracoastal Luxury • Pool • Hot Tub • Gym Access
$102,457
$42,601
$453
62%
252722$0✅✅✅Yes / Yes✅⭐️ 5 (17)Profile
2BR • Mini Golf • Sauna • Pool TBL• Near Beach/FAU
$102,428
$61,707
$420
66.8%
242022$275❌❌✅Yes / Yes❌⭐️ 4.85 (68)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,107/mo

Avg profit / month

$562/mo

Best profit month

Mar $5,316

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

140.77%

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.