Page 8 - 1831 NW 1st Ter Pompano Beach, FL 33060

ADD CUSTOM EXPENSE
Advanced Options
TOTAL $ 850 $ 2373

Was this information helpful? Yes No
Investment Payback Balance

Investment Payback Balance Table
Traditional Airbnb Years

YEARS 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
2032
Adjusted Gross Revenue $21,204 $21,204 $21,204 $21,204 $21,204 $21,204 $21,204 $21,204 $21,204 $21,204 $21,204 $21,204

Gross Rental
$22,800 $22,800 $22,800 $22,800 $22,800 $22,800 $22,800 $22,800 $22,800 $22,800 $22,800 $22,800
Revenue
Vacancy $1,596 $1,596 $1,596 $1,596 $1,596 $1,596 $1,596 $1,596 $1,596 $1,596 $1,596 $1,596

Total Expenses $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200
Recurring Costs $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200
MORTGAGE $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Cash Flow $11,004 $11,004 $11,004 $11,004 $11,004 $11,004 $11,004 $11,004 $11,004 $11,004 $11,004 $11,004
Startup Cost $8,000
Investment Payback $3,004 $14,008 $25,012 $36,016 $47,020 $58,024 $69,028 $80,032 $91,036 $102,040 $113,044 $124,048
Balance
Were these estimates helpful? Yes No

Hot properties inPompano Beach view more properties

$140,000 $160,000
MLS A10616061 MLS A10761595
121 NE 26th St 1640 NE 47th St
Pompano Beach, FL 33064 Pompano Beach, FL 33064
Kendall Green Highlands
Single Family Residential Single Family Residential
2 beds 1 baths 1566 sq.ft. 2 beds 1 baths 1310 sq.ft.
CAP RATE Trad. 6.49% Airbnb 9.85% CAP RATE Trad. 8.98% Airbnb 9.67%

$245,000 $249,900
MLS F10300638 MLS A10844563
603 SW 8th St 1148 SW 1st Ter
Pompano Beach, FL 33060 Pompano Beach, FL 33060
Lyons Park Lyons Park