Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Short-Term & Vacation Rental Discussions
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated about 3 years ago on . Most recent reply

User Stats

8
Posts
1
Votes
Nicholas Fehr
  • Rental Property Investor
  • Los Angeles, CA
1
Votes |
8
Posts

Stunning STR available, but is it too risky?

Nicholas Fehr
  • Rental Property Investor
  • Los Angeles, CA
Posted

There's an incredible, one-of-a-kind mid-century home for sale in my area in Los Angeles. I think it would be such a cool Airbnb, but I have no experience in short term rentals. It definitely pencils nicely as a STR (more on that below), but I'm worried for two reasons: 1) Entering the LA market with a STR since they require it to be your primary residence, and 2) The "backup plan" of converting it to a LTR doesn't look super pretty.

I'm thinking it's a pass, but wondering how others would approach this?

Scenario 1: Short Term Rental. $1m purchase price (30Y Fixed @ 4.5%, 80% LTV)

Y1 NOI: $54k, Debt Service: $49k. DSCR: 1.09(!)

Y10 NOI: $93k, Debt Service: $49k.

Exit at year 10 and make $1m in profit, including cashflow over life of the deal, resulting in a 19% IRR.

Scenario 2: Long Term Rental (backup plan)

Y1 NOI: $30k, Debt Service: $49k. DSCR: .6(!!!!)

Y10 NOI: $50k, Debt Service: $49k.

Exit at year 10 and make $470k in profit, including negative $113k cashflow over life of the deal, resulting in a 7.8% IRR. Or hold forever and watch the profit gradually increase.

Most Popular Reply

User Stats

12,445
Posts
15,152
Votes
John Underwood
#1 Short-Term & Vacation Rental Discussions Contributor
  • Investor
  • Greer, SC
15,152
Votes |
12,445
Posts
John Underwood
#1 Short-Term & Vacation Rental Discussions Contributor
  • Investor
  • Greer, SC
Replied

These do not look like good numbers to me on a 1 million dollar property. 

You can't get emotional attached to a property where the numbers don't work well.

  • John Underwood
  • Loading replies...