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 -34.98% first-year return on $609k initial cash invested.
-34.98%
Cash On Cash
-1.43%
Cap Rate
-0.23
DSCR
$2,150
Rent
-$17,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $19,906 expenses = $17,756 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
$2,150
Total Expenses
$19,906
Mortgage P&I
665%
$14,308
Property Taxes
137%
$2,949
Home Insurance
49%
$1,050
HOA
26%
$567
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538