Unlock all features! Tap here to upgrade
32133 Harborview Ln, Westlake Village, CA 91361
3 beds • 3 baths • 1961 sqft
$1,609,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.63% first-year return on $356k initial cash invested.
-25.63%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$4,506
Rent
-$7,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,097
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$12,110
Mortgage P&I
176%
$7,924
Property Taxes
19%
$859
Home Insurance
16%
$735
HOA
10%
$430
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126