Page 10 - 1609 E River Dr Margate

ADD CUSTOM EXPENSE
Advanced Options
TOTAL $ 1146 $ 2354

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 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226 $26,226

Gross Rental
$28,200 $28,200 $28,200 $28,200 $28,200 $28,200 $28,200 $28,200 $28,200 $28,200 $28,200 $28,200
Revenue
Vacancy $1,974 $1,974 $1,974 $1,974 $1,974 $1,974 $1,974 $1,974 $1,974 $1,974 $1,974 $1,974

Total Expenses $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752
Recurring Costs $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752 $13,752
MORTGAGE $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Cash Flow $12,474 $12,474 $12,474 $12,474 $12,474 $12,474 $12,474 $12,474 $12,474 $12,474 $12,474 $12,474
Startup Cost $8,000
Investment Payback $4,474 $16,948 $29,422 $41,896 $54,370 $66,844 $79,318 $91,792 $104,266 $116,740 $129,214 $141,688
Balance
Were these estimates helpful? Yes No

Hot properties inMargate view more properties

$549,000 $340,000
MLS A11061313 MLS F10166231
411 Martin Rd 7604 Sun ower Dr
Margate, FL 33068 Margate, FL 33063
Margate Margate
Single Family Residential Single Family Residential
4 beds 2 baths 2879 sq.ft. 3 beds 2 baths 1594 sq.ft.
CAP RATE Trad. 3.11% Airbnb 9.89% CAP RATE Trad. 4.21% Airbnb 9.65%

$93,000 $319,900
MLS A11055248 MLS F10221685
3060 Holiday Springs Blvd #104 6515 Ocean Dr
Margate, FL 33063 Margate, FL 33063
Margate Margate