A C T I V E I N V E N T O RY
NICK SEGAL
JANE DORIAN
SHAUN ALAN-LEE
R I C K O J E DA
DRE 01013548
DRE 01320230
DRE 01955694
DRE 00987794
K R I S LY N H U D S O N
MICHAEL ESTRELLA
ANGEL PEREZ
DRE 02177216
DRE 02179481
DRE 02147378
Off market listing SEA LANE DRIVE | MALIBU 5 B E D + G U E S T H O U S E | 7 B AT H | 4 , 1 5 9 S Q . F T. | 0 . 7 5 1 9 A C R E L OT O f f e r e d at $ 1 9 ,9 0 0 , 0 0 0
represe nted by
NICK SEGAL DRE 01013548
SHAUN ALAN-LEE DRE 01955694
d i s c o v e r m o r e at SEALANEDRIVE28036.com
Pro Form a & Hi s tor ic a l i nc om e Main House And Guest House Rental Income
2020
$304,144
2021
$530,750
2022
$420,098
t h e P r o F o r m a I n c o m e i s b a s e d o n a m o n t h ly r e n ta l i n c o m e a p p r o a c h :
Pro Forma Income
Peak: May-Nov
Off-Peak: Dec-Apr
Main House/Month
$80,000
$60,000
Main House: Total
$560,000
$300,000
Guest House/Studio/Month
$60,000
$45,000
Guest House/Studio Total
$420,000
$225,000
Total Annual Income:
Annual Income
$860,000
$645,000 $1,505,000
A shor t term rental approach/event scenario* can achieve a higher annual income of approximately a 25% increase, yielding approx $1.9m annual income.
Event Scenarios: • • • • •
Brand Ac tivation Corporate Events Commercial/ Video Shoots Still Photography Private Events inc . weddings, bir thdays, spiritual/crea tive retreats, etc .
Additionally, given that there is no HOA at Sea Lane, there may be an option of a luxur y detox/rehab and/or wellness retreat. For a turnkey proper ty management experience, concierge proper ty management with two decades of high-net wor th and celebrity exper tise is available.
8 2 0 7 M U L H O L L A N D D R I V E | H O L LY W O O D H I L L S 3 . 4 A C R E S | 9 L OT S | 3 E X I S T I N G S T R U C T U R E S O f f e r e d at $ 1 7,9 0 0 , 0 0 0
represe nted by
NICK SEGAL DRE 01013548
SHAUN ALAN-LEE DRE 01955694
d i s c o v e r m o r e at m u l h o l l a n d c r e s t. c o m
26940 MALIBU COVE COLONY DRIVE | MALIBU 4 B E D | 3 B AT H | 3 , 5 0 2 S Q . F T. O f f e r e d at $ 1 6 , 0 0 0 , 0 0 0
represe nted by
JANE DORIAN DRE 01320230
SHAUN ALAN-LEE DRE 01955694
9 4 6 R I VA S C A N YO N ROA D | PA C I F I C PA L I S A D E S 4 B E D | 5 B AT H | 6 , 0 2 3 S Q . F T. | 0 . 9 8 2 S Q . F T. L OT O f f e r e d at $ 1 1 ,9 0 0 , 0 0 0
represe nted by
NICK SEGAL DRE 01013548
JANE DORIAN DRE 01320230
Off market listing 7 2 1 2 M U L H O L L A N D D R I V E | H O L LY W O O D H I L L S 5 B E D | 7 B AT H | 7 , 0 0 0 S Q . F T. | 4 , 8 2 4 S Q . F T. L O t O f f e r e d at $ 6 ,9 9 9 , 0 0 0
represe nted by
R I C K O J E DA DRE 00987794
d i s c o v e r m o r e at 7212Mulhollanddrive.com PA S S W O R D I S t h e a d v i s o r y
Off market listing 1 1 3 5 C O L D W AT E R C A N Y O N D R I V E | B E V E R LY H I L L S 6 B E D | 5 B AT H | 4 , 5 0 0 S Q . F T. | 0 . 4 4 A C R E L OT O f f e r e d at $ 6 , 1 0 0 , 0 0 0
represe nted by
JANE DORIAN DRE 01320230
SHAUN ALAN-LEE DRE 01955694
Off market listing 1 0 6 4 4 L E C O N T E AV E N U E | L I T T L E H O L M BY 3 B E D | 4 B AT H | 3 , 1 1 0 S Q . F T. | 6 , 6 8 0 S Q . F T. L OT O F F E R E D AT $ 3 ,9 9 9 , 0 0 0
represe nted by
R I C K O J E DA DRE 00987794
d i s c o v e r m o r e at 1 0 6 4 4 l e c o n t e av e . c o m PA S S W O R D I S t h e a d v i s o r y
1 4 3 S O U T H L A U R E L A V E N U E | B E V E R LY G R O V E 4 B E D | 4 B AT H | 2 , 4 5 0 S Q . F T. | 6 , 5 8 6 S Q . F T. L OT O f f e r e d at $ 3 , 3 2 5 , 0 0 0
represe nted by
SHAUN ALAN-LEE DRE 01955694
1 7 7 2 8 P O R T O M A R I N A W AY | P A C I F I C P A L I S A D E S 2 B E D | 2 B AT H | 1 , 4 1 5 S Q . F T. | 5 , 4 6 0 S Q . F T. L OT O F F E R E D AT $ 3 , 2 5 0 , 0 0 0
represe nted by
JANE DORIAN DRE 01320230
SHAUN ALAN-LEE DRE 01955694
KNOW WHERE RANCH 5 5 8 5 ROY RO G E R S ROA D | P I O N E E RTOW N 4 B E D | 3 B AT H | 2 , 8 2 4 S Q . F T. | 2 . 5 2 A C R E L OT O F F E R E D AT $ 1 , 3 9 5 , 0 0 0
represe nted by
SHAUN ALAN-LEE DRE 01955694
d i s c o v e r m o r e at 5 5 8 5 ROY RO GERS . c om
Pro - Form a Hi s tor ic a l i nc om e
2020 AIRBNB REVENUE
$67,872
(August-December)
DIRECT BOOKINGS
$39,442
SPECIAL EVENTS
$26,000
T O TA L
$133,314
2021
P R I V AT E R E N TA L E V E N T
$89,400.09
R E N TA L I N C O M E
$240,767.15
T O TA L I N C O M E
$330,167.24
NET INCOME
$198,086.88
2022
P R I V AT E R E N TA L E V E N T
$124,565.00
R E N TA L I N C O M E
$306,879.23
T O TA L I N C O M E
$431,444.23
NET INCOME
$274,629.62
23171 MULHOLLAND DRIVE #2 | WOODLAND HILLS 3 B E D | 3 B AT H | 2 , 0 8 7 S Q . F T. O F F E R E D AT $ 8 9 5 , 0 0 0
represe nted by
SHAUN ALAN-LEE DRE 01955694
T H A NK YOU
NICK SEGAL
JANE DORIAN
SHAUN ALAN-LEE
R I C K O J E DA
DRE 01013548
DRE 01320230
DRE 01955694
DRE 00987794
K R I S LY N H U D S O N
MICHAEL ESTRELLA
ANGEL PEREZ
DRE 02177216
DRE 02179481
DRE 02147378
©2023 Carlwood Estates. If your property is currently listed, please disregard this notice. It is not our intention to solicit the offerings of other Brokers. Market statistics are based on sales reported in TheMLS.com, public records and other sources. All data is obtained from various sources and has not been, and will not be, verified by the broker. Properties may or may not be listed by the office/agent presenting the information. All sales prices reflect actual sales price per the MLS, unless the property was sold off-market, in which case list price is represented or otherwise noted. The accuracy of all information, regardless of source, is deemed reliable but is not guaranteed. Carolwood fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. DRE 02200006