6829 Quail Spring Ave, Twentynine Palms, CA 92277
3 beds • 2 baths • 1490 sqft
$317,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.41% first-year return on $84,570 initial cash invested.
-3.41%
Cash On Cash
6.17%
Cap Rate
0.95
DSCR
$3,643
Rent
-$240
Cashflow
Cash Flow
$3,643 income − $3,883 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,643
Total Expenses
$3,883
Mortgage P&I
47%
$1,724
Property Taxes
8%
$299
Home Insurance
3%
$111
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911