property-location

5401 NW 2nd Ave Boca Raton, Florida

1 bed • 2 bath • 2 guests

Monthly Rent

$53,941

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$286
Occupancy
52%

$5k

$35k

$65k

$100k

2BR • Mini Golf • Sauna • Pool TBL• Near Beach/FAU
$98,429
$61,707
$420
64.2%
242022$275❌❌✅Yes / Yes❌⭐️ 4.85 (68)Profile
Big heated salt water pool house with easy access to the beach and Atlantic Ave
$83,779
$15,627
$541
42.5%
263022$0✅❌❌Yes / Yes❌⭐️ 2.4 (5)

—

Private Pool Oasis • 6 Min to Beach • Delray
$77,319
$51,736
$460
46.1%
263442$189✅❌❌Yes / Yes❌⭐️ 4.96 (100)Profile
Steps to Private Beach Pool Private Patio 19-3
$75,351
$37,551
$329
62.7%
284832$295✅❌✅Yes / Yes❌⭐️ 4.83 (113)Profile
Cozy private house with lush yard
$72,707
$39,491
$352
56.5%
253722$0❌❌✅Yes / Yes❌⭐️ 4.91 (23)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,596/mo

Avg profit / month

-$101/mo

Best profit month

Mar $4,508

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

8.95%

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.