Unlock all features! Tap here to upgrade
3927 Fairbreeze Cir, Westlake Village, CA 91361
3 beds • 3 baths • 3038 sqft
$2,815,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -34.82% first-year return on $609k initial cash invested.
-34.82%
Cash On Cash
-1.4%
Cap Rate
-0.23
DSCR
$2,307
Rent
-$17,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $19,981 expenses = $17,674 out of pocket
Investment Breakdown
|
Purchase Price
$2815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$609k
Downpayment
20%
$563k
Closing costs
1%
$28,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$19,981
Mortgage P&I
620%
$14,308
Property Taxes
128%
$2,949
Home Insurance
46%
$1,050
HOA
25%
$567
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577