Unlock all features! Tap here to upgrade
2836 E Great Smokey Ct, Westlake Village, CA 91362
3 beds • 2 baths • 1462 sqft
$1,380,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -18% first-year return on $308k initial cash invested.
-18%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$7,076
Rent
-$4,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,803
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,076
Total Expenses
$11,693
Mortgage P&I
98%
$6,909
Property Taxes
12%
$877
Home Insurance
7%
$508
HOA
0%
$3
Property Management
15%
$1,061
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,769