property-location

84 Suffolk B Boca Raton, Florida

1 bed • 2 bath • 2 guests

Monthly Rent

$29,236

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$151
Occupancy
53%

$5k

$20k

$35k

$50k

310D – West Boca Gem: 1BR/1BA + Pool View
$49,002
$18,105
$199
67.5%
131911$150✅❌✅Yes / Yes❌⭐️ 4.93 (40)Profile
Perfect Studio for a Short Visit
$48,477
$24,121
$212
62.6%
132021$75❌❌✅Yes / Yes❌⭐️ 4.96 (139)Profile
Charming Guest Suite 10 minutes from the beach!
$41,267
$18,517
$200
56.5%
122211$120❌❌✅No / No❌⭐️ 4.39 (18)Profile
the artist's suite in the trees | treehouse blue
$41,040
$28,664
$172
65.5%
141021$85❌❌✅Yes / Yes❌⭐️ 4.94 (349)Profile
the poet's pad treehouse vibes with cool design
$39,912
$27,218
$181
60.5%
141621$100❌❌✅Yes / Yes❌⭐️ 4.94 (271)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,213/mo

Avg profit / month

-$1,776/mo

Best profit month

Mar $45

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-454.16%

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.