property-location

7913 La Mirada Dr Boca Raton, Florida

2 bed • 2 bath • 4 guests

Monthly Rent

$52,639

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$321
Occupancy
45%

$5k

$35k

$65k

$100k

Paradise Home w Pool Private Yard Park and Lake!
$99,891
$49,236
$650
42.1%
3112582$200✅❌✅Yes / Yes✅⭐️ 4.9 (117)Profile
Family & Pet Friendly w Fenced Play area
$90,678
$64,391
$423
58.7%
3103362$200❌✅✅Yes / Yes❌⭐️ 4.83 (75)Profile
Family & Pet Friendly Home in Boca Raton w fenced backyard jacuzzi & playground
$83,243
$57,498
$388
58.8%
3123432$0❌❌✅Yes / Yes❌⭐️ 2.25 (8)

—

Modern Florida Family Retreat | Pool | Sleeps 6
$71,150
$43,151
$379
51.4%
368142$130✅❌❌Yes / Yes❌⭐️ 4.92 (71)Profile
Heated Pool Oasis Modern 3BR/3BA Minutes to Beach
$69,790
$42,916
$381
50.2%
376043$200✅❌❌Yes / Yes❌⭐️ 4.99 (73)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,371/mo

Avg profit / month

-$984/mo

Best profit month

Mar $2,142

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-157.41%

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.