property-location

5314 Sapphire Valley Boca Raton, Florida

3 bed • 3 bath • 6 guests

Monthly Rent

$71,413

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$416
Occupancy
47%

$5k

$75k

$150k

$225k

Old Floresta Luxury Pool Home BNR Vacation Rentals
$224,924
$154,152
$971
63.5%
372142$0✅❌❌Yes / Yes❌⭐️ 2.5 (0)

—

Old Floresta Luxury Pool Home BNR Vacation Rentals
$172,352
$118,613
$754
62.6%
372142$350✅❌❌Yes / Yes❌⭐️ 4.95 (21)Profile
Lovely home with heated Pool a mile from the beach
$136,311
$63,914
$541
69%
376832$0✅❌❌Yes / Yes❌⭐️ 2.5 (1)

—

Villa Sunshine - Luxury Home Heated Pool
$131,568
$48,829
$521
69.2%
368933$250✅❌❌Yes / Yes❌⭐️ 5 (36)Profile
Designer 3 BR Home Heated Pool 3 mi. from the Beach & Downtown Private Backyard
$115,857
$70,038
$578
54.9%
385532$0✅❌✅Yes / Yes❌⭐️ 2.5 (29)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,739/mo

Avg profit / month

$213/mo

Best profit month

Mar $4,163

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

53.64%

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.