35 Tam O Shanter Ln Boca Raton, Florida
3 bed • 2 bath • 6 guests
Monthly Rent
$84,399
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $459
- Occupancy
- 50%
$5k
$80k
$155k
$235k
$233,143 | $154,152 | $971 | 65.8% | 3 | 7 | 21 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$178,690 | $118,613 | $754 | 64.9% | 3 | 7 | 21 | 4 | 2 | $350 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$141,919 | $63,914 | $541 | 71.8% | 3 | 7 | 68 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$137,578 | $48,829 | $521 | 72.4% | 3 | 6 | 89 | 3 | 3 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile | |
$121,105 | $70,038 | $578 | 57.4% | 3 | 8 | 55 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — |
Seasonality
Break-even
$6,213/mo
Avg profit / month
$820/mo
Best profit month
Mar $5,489
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
145.6%
Payback Period Days
0