The Advisory Active Inventory Juniors

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