property-location

5203 N Flagler Dr West Palm Beach, Florida

2 bed • 2 bath • 6 guests

Monthly Rent

$42,432

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$268
Occupancy
43%

$5k

$25k

$45k

$65k

⭐BEACHSIDE BLISS!⭐Singer Island 2/2⭐Huge Pool+Spa
$63,510
$41,061
$521
33.4%
263122$0✅❌❌Yes / Yes❌⭐️ 2.5 (2)

—

Gorgeous condo with stunning views
$63,182
$35,330
$412
42%
244532$205❌❌✅Yes / Yes❌⭐️ 4.91 (94)Profile
Intracoastal condo near Downtown West Palm Beach
$62,759
$42,274
$466
36.9%
245232$205❌❌✅Yes / Yes❌⭐️ 4.92 (78)Profile
The Old School at WPB – The Old School
$59,775
$42,137
$426
38.4%
265232$175✅❌✅Yes / Yes❌⭐️ 4.91 (75)Profile
Waterfront Oasis Palm Beach Shores FL #4
$59,523
$22,784
$356
45.8%
243932$0❌❌✅Yes / Yes❌⭐️ 4 (2)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,929/mo

Avg profit / month

-$4,571/mo

Best profit month

Mar -$1,570

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-825.26%

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.