Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 601 N Ocean Blvd 402, Boca Raton, FL, 33432

2 bed • 2 bath • 6 guests • $3,200

BNB

Calc

Annual Revenue

$54,337

Profit (Cash Flow)

-$3,127

Cash on Cash Return

-47.4%

Annual Revenue

$54,337

AirDNA projects $251/night at 47% occupancy ($43,087). Airbtics projects $261/night at 57% occupancy ($54,337). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57% occupancy rate, $261 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$40,303$54,042$78,632$109,236
Occupancy45%54%69%84%
Nightly Rate$238$266$305$344

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$56,686
$242
64%
223$0✅❌✅Y / Y⭐️ 4.8 (63)
$53,337
$247
59%
223$0✅❌✅Y / Y⭐️ 4.7 (43)
$44,447
$264
46%
223$0✅❌✅Y / Y⭐️ 5 (14)
$127,836
$352
98%
221$95❌❌✅Y / Y⭐️ 5 (59)
$69,840
$329
58%
222$0✅❌✅Y / Y⭐️ 4.5 (19)
$56,891
$268
58%
223$0✅❌✅Y / Y⭐️ 4.5 (55)
$80,579
$344
64%
222$0✅❌✅Y / Y⭐️ 4.5 (51)
$36,033
$115
76%
211$160❌❌✅Y / Y⭐️ 5 (25)
$58,985
$316
51%
223$0✅❌✅Y / Y⭐️ 4.5 (15)
$45,552
$254
49%
222$0✅❌✅Y / Y⭐️ 4.5 (15)
$53,407
$304
48%
223$0✅❌✅Y / Y⭐️ 4.5 (24)
$47,608
$195
61%
212$150❌✅✅Y / Y⭐️ 5 (9)
$37,712
$184
56%
222$0✅❌✅Y / Y⭐️ 0 (0)
$47,412
$254
51%
223$0✅❌✅Y / Y⭐️ 4.5 (46)
$38,407
$198
53%
223$0✅❌✅Y / Y⭐️ 4.2 (26)
$38,301
$299
35%
223$0✅❌✅Y / Y⭐️ 4.5 (11)
$49,080
$298
45%
223$0✅❌✅Y / Y⭐️ 5 (19)
$42,350
$133
87%
221$0✅❌✅Y / Y⭐️ 4.5 (27)
$59,182
$245
66%
223$0✅❌✅Y / Y⭐️ 4.5 (48)
$56,616
$279
53%
223$145❌❌✅Y / Y⭐️ 4.8 (63)
$40,817
$328
34%
222$0✅❌✅Y / Y⭐️ 4.5 (12)
$58,191
$334
46%
214$190✅❌❌Y / Y⭐️ 5 (17)
$59,731
$170
96%
211$0✅❌✅Y / Y⭐️ 5 (29)
$52,400
$184
74%
213$150❌❌✅Y / Y⭐️ 4.5 (32)
$67,461
$268
66%
225$140✅❌✅Y / Y⭐️ 5 (20)
$27,065
$87
77%
221$160❌❌✅Y / Y⭐️ 4.7 (7)
$50,626
$364
38%
221$0✅✅❌Y / N⭐️ 5 (8)
$88,133
$280
86%
223$0✅❌✅Y / Y⭐️ 4.5 (13)
$80,550
$262
84%
223$149✅✅✅Y / Y⭐️ 5 (154)
$42,997
$267
44%
222$0✅✅❌Y / N⭐️ 4.5 (10)
$68,802
$383
48%
221$125❌❌✅Y / Y⭐️ 5 (54)
$51,471
$287
49%
221$0✅❌❌Y / N⭐️ 5 (8)
$49,109
$180
72%
222$175❌❌✅Y / Y⭐️ 4.9 (52)
$74,164
$265
74%
223$125❌❌✅Y / Y⭐️ 4.8 (77)
$40,114
$274
40%
222$0✅❌✅Y / N⭐️ 5 (15)
$50,529
$354
39%
222$0✅❌❌Y / N⭐️ 0 (1)
$56,993
$229
68%
222$0✅❌✅Y / N⭐️ 4 (7)

Return Metrics

-47.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,126-$6,253-$9,379-$12,506-$15,632-$31,265-$93,795
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$96$194$296$401$509$1,100$4,567
Total Return-$3,030-$6,058-$9,082-$12,104-$15,122-$30,164-$89,227

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-47.37%

Payback Period Days

0

Return on Investment

-45.91%

property-location

601 N Ocean Blvd 402 Boca Raton, Florida, 33432

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Boca Raton

Zoning


Laws

$54,337

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $251/night at 47% occupancy ($43,087.83). Airbtics projects $261/night at 57% occupancy ($54,337).

Top 48% of comparables

Top 58% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,302

Avg annual revenue

57%

Avg occupancy rate

$261

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$55k

$90k

$130k

Sign up to see the data on 40 all comparables

-$3,127

Profit

Revenue

$54,337

Operating Expenses

$19,064

Operating Income

$35,273

Net Effective Rent

$38,400

Profit (Cash Flow)

-$3,127

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-47.37%

Payback Period Days

0