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}

Percentiles	25%	50%	75%	90%
Revenue	$40,303	$54,042	$78,632	$109,236
Occupancy	45%	54%	69%	84%
Nightly Rate	$238	$266	$305	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Oasis 2BR Condo by the Beach	$56,686	$242	64%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
Malibu-vibes Patio Living w/Firepit by the Beach	$53,337	$247	59%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (43)
Sophisticated 2BR Condo w/Balcony by the Beach	$44,447	$264	46%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (14)
Beach Guest House 2 bdrms Private fenced Garden!	$127,836	$352	98%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (59)
Modern Vibes Renovated 2BR w/Balcony by the Beach	$69,840	$329	58%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Elegant 2Br w/Balcony by the Beach	$56,891	$268	58%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
Bright 2BR Terrace Living & Firepit by the Beach	$80,579	$344	64%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (51)
Stylish Beachside Getaway \| Walk to the Beach	$36,033	$115	76%	2	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (25)
Updated 2Br w/Balcony by the Beach	$58,985	$316	51%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Updated 2BR Spacious Patio w/Firepit by the Beach	$45,552	$254	49%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Pool-View 2Br with Spacious Terrace & Firepit	$53,407	$304	48%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Boca Jewels with Heated Jacuzzi	$47,608	$195	61%	2	1	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (9)
Tranquil Retreat in Boca Raton	$37,712	$184	56%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Updated Spacious 2BR Condo by the Beach	$47,412	$254	51%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (46)
Renovated Contemporary 2BR Condo by the Beach	$38,407	$198	53%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.2 (26)
Comforts of Home in Updated Condo by the Beach	$38,301	$299	35%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Renovated Coastal 2BR Bungalow Steps to the Beach	$49,080	$298	45%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (19)
Boca Beachside Bliss \| Free Parking \| Pool & Lake	$42,350	$133	87%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (27)
Modern Tropical-vibes Bungalow Steps to the Beach	$59,182	$245	66%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (48)
Hideaway Home	$56,616	$279	53%	2	2	3	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Renovated 2/2 by the Beach	$40,817	$328	34%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Modern Beach Home, Screened-in Pool, NEW	$58,191	$334	46%	2	1	4	$190	✅	❌	❌	Y / Y	⭐️ 5 (17)
Boca Raton Oasis \| Lakefront \| Pool \| BBQ	$59,731	$170	96%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (29)
Beach Hop Hideaway	$52,400	$184	74%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Villa in Downtown Boca with Private Pool	$67,461	$268	66%	2	2	5	$140	✅	❌	✅	Y / Y	⭐️ 5 (20)
Urban Comfort in Downtown Boca\| Free Parking	$27,065	$87	77%	2	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Coastal Apartment - by the beach	$50,626	$364	38%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 5 (8)
Bright & Modern Condo w/Balcony by the Beach	$88,133	$280	86%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Home w/ a Salt Water Pool and Heated Spa	$80,550	$262	84%	2	2	3	$149	✅	✅	✅	Y / Y	⭐️ 5 (154)
Coastal in to intercoastal	$42,997	$267	44%	2	2	2	$0	✅	✅	❌	Y / N	⭐️ 4.5 (10)
Duplex 1 mile to the Beach & bring your E car !	$68,802	$383	48%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (54)
Luxury living - close by beach!	$51,471	$287	49%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (8)
Palm Breeze House-Home Living Minutes From Beach	$49,109	$180	72%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Beach Hop Getaway	$74,164	$265	74%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Waterfront Apartment - Intracoastal View Suite!	$40,114	$274	40%	2	2	2	$0	✅	❌	✅	Y / N	⭐️ 5 (15)
Vibrant Luxury Apartment!	$50,529	$354	39%	2	2	2	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Coastal waterfront apartment!	$56,993	$229	68%	2	2	2	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-47.37%

Payback Period Days

Return on Investment

-45.91%

601 N Ocean Blvd 402 Boca Raton, Florida, 33432

2 bed • 2 bath • 6 guests

Monthly Rent

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.
Projected nightly rate is $251/night at 47% occupancy.Projected nightly rate is $261/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

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

-$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

Cash on Cash Return

-47.37%

Payback Period Days