Avista Resort- 1 Bedroom
Avista Resort 1 BR
Cash Flow analysis
Price $179,000.00
Gross Rental Income $22,000.00
Expenses
Mortgage 80%$8,019.20
Taxes $3,000.00
management fee $3,300.00
POA Fee $5,000.00
Total $19,319.20
Profit/loss $2,680.80
Bay Watch 2 BR Oceanfront
Bay Watch 2 BR
Cash Flow analysis
Price $270,000.00
Gross Rental Income $30,000.00
Expenses
Mortgage80% $12,096.00
Taxes $3,000.00
management fee $4,500.00
POA Fee $4,700.00
Total $24,296.00
Profit/loss $5,704.00
Ocean Bay Club 4 BR
Cash Flow analysis for
Price $398,000.00
Gross Rental Income $35,000.00
Expenses
Mortgage $17,830.40
Taxes $3,000.00
management fee $5,250.00
POA Fee $5,300.00
Total $31,380.40
Profit/loss $3,619.60
The Ashworth 3 BR
Cash Flow analysis for
Price $369,000.00
Gross Rental Income $32,000.00
Expenses
Mortgage $16,531.20
Taxes $3,000.00
management fee $4,800.00
POA Fee $5,300.00
Total $29,631.20
Profit/loss $2,368.80
These are some examples of whats available here at the beach, the numbers given are averages and you need to look at all numbers for the particular unit you are looking at. All information is deemed reliable but is not warrented or guarenteed.
