Page 8 - 5920 NE 2nd Ter Oakland Park, FL 33334

ADD CUSTOM EXPENSE
Advanced Options
TOTAL $ 889 $ 1876

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 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436 $23,436

Gross Rental
$25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200
Revenue
Vacancy $1,764 $1,764 $1,764 $1,764 $1,764 $1,764 $1,764 $1,764 $1,764 $1,764 $1,764 $1,764

Total Expenses $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668
Recurring Costs $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668 $10,668
MORTGAGE $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Cash Flow $12,768 $12,768 $12,768 $12,768 $12,768 $12,768 $12,768 $12,768 $12,768 $12,768 $12,768 $12,768
Startup Cost $8,000
Investment Payback $4,768 $17,536 $30,304 $43,072 $55,840 $68,608 $81,376 $94,144 $106,912 $119,680 $132,448 $145,216
Balance
Were these estimates helpful? Yes No

Hot properties inOakland Park view more properties

$249,900 $309,000
MLS A10880670 MLS A10797875
3258 NW 31st Ter 1990 NW 44th St
Oakland Park, FL 33309 Oakland Park, FL 33309
Oakland Grove Oakland Hills
Townhouse Single Family Residential
3 beds 3 baths 1767 sq.ft. 3 beds 2 baths 2084 sq.ft.
CAP RATE Trad. 3.2% Airbnb 8.96% CAP RATE Trad. 3.16% Airbnb 8.44%

$499,000 $369,900
MLS F10294328 MLS F10298039
5480 NW 1st Ave 5200 NE 1st Ave
Oakland Park, FL 33309 Oakland Park, FL 33334
North Andrews Gardens North Andrews Gardens