Skip to content
×
PRO
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
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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,

User Stats

29
Posts
31
Votes
Wes Mccullar
31
Votes |
29
Posts

Are these COC numbers good?

Wes Mccullar
Posted

Hello all

My wife and I are new to STR and we have been analyzing properties in several markets the last 2 months trying to find the right one to take action on. We were under contract a few weeks ago in coastal NC but that fell through due to termites an various other headaches we aren't prepared to undertake right now. We now need help determining if we should jump on the current opportunity we have.

The numbers look like this:

Miramar Beach FL, 4 bed, 3 bath. 2560 sq. ft. 2 blocks from the beach.

purchase price $1,275,000

10% down $127,500

$55,860 Closing cost

TOTAL money out of pocket = $183,360

Annual gross revenue = $146,000

Total Net Cash Flow after all expenses including mortgage = $45,600

COC return = 25%

would you all jump on this or would you recommend using that 180k to invest in maybe 2 cheaper properties? our sole primary objective is strictly cash flow. This is 100% strictly a business decision for my wife and I. We aren't going into this with the mindset of our family using it for any more than maybe 1 week a year.

Thanks all for your feedback

Loading replies...