property-location

610 NW 13th St Boca Raton, Florida

2 bed • 2 bath • 4 guests

Monthly Rent

$78,928

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$354
Occupancy
61%

$10k

$60k

$115k

$170k

Zen Haven Intracoastal Escape
$168,880
$88,976
$659
70.2%
261422$0❌❌✅Yes / Yes❌⭐️ 5 (20)Profile
Boca Intercoastal Stay • Walk to Beach• Pool & Gym
$107,316
$38,443
$458
64.2%
251832$0✅✅✅Yes / Yes✅⭐️ 4.8 (20)Profile
Coastal Escape • Pool • Beach
$107,026
$58,295
$424
69.1%
253322$0✅❌✅Yes / Yes❌⭐️ 5 (39)Profile
2 bdrm Private Beach Guesthouse – Steps to Boca's Best Beach! Summer discounts!
$101,649
$67,111
$507
54.9%
253832$0✅❌✅Yes / Yes❌⭐️ 2.25 (10)

—

2BR • Mini Golf • Sauna • Pool TBL• Near Beach/FAU
$101,163
$61,707
$420
66%
242022$275❌❌✅Yes / Yes❌⭐️ 4.85 (68)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,936/mo

Avg profit / month

$1,642/mo

Best profit month

Mar $6,329

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

339.5%

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.