![](https://biggerpockets.s3.amazonaws.com/assets/member-blog-image.jpg)
![](https://biggerpockets.s3.amazonaws.com/assets/logo@3x.png)
The Afters: How I turned an Old Victorian in SLO into a successful STR
![Contain 800x800](https://bpimg.biggerpockets.com/no_overlay/uploads/uploaded_images/1714419716-IMG_1102_dte.jpg?twic=v1/output=image/quality=55/contain=800x800)
This project has been a labor of hate... and also love. It cost me literally hundreds of thousands of dollars... and thankfully is also raking in a bunch as well. There were some large contributing factors that drastically affected the budget - in particular categorically huge rainfall that caused extensive water damage and necessitated a brand new roof. This also delayed our timeline and extended the length of time in which we were covering holding costs without income.
Additionally - the original vision was to convert an old carriage house into a third dwelling residence - a projection that would have increased the value of the property much more!
Ultimately - the property is up and running as a duplex - with full time tenants on one side paying $5,500 monthly and the other side serving as a furnished short term rental, averaging $5,500 per month - with a peak so far of over $7,000 in one 30 day period.
More about the numbers:
- 1. Purchase Price: $1,150,000
- 2. Loan Amount: $1,175,000*
- 3. Appraised Value at Purchase: $1,298,000
- 4. Holding Costs During Reno: $65,250
- 5. Repair & Reno Costs: $450,000
- 6. ARV: $1,670,000
- 7. Monthly Holding Costs: $8,175**
- 8. Average Monthly Income: $10,500
*This strategy was suggested by an investor-friendly lender who used a product that allowed me to get a loan for slightly higher than purchase price so that the balance ($25K) could be credited to me at closing and therefore lower my out of pocket requirements on the down payment.
**This reflects mortgage, PITI, but DOES NOT include two interest-only construction loans.
BRRRR Math:
- 1. 75% ARV = $1,252,500
- 2. Balance on Loan = $993,434
- 3. Cashout: $259,066
While the BRRRR strategy was always the intention, I have ultimately decided not refinance as rates have gone up exponentially and a bunch of personal circumstances have made it more beneficial for me to sell and 1031 into a smaller, closer and more manageable property.
This property cost me a BUNCH - but holy heck did I learn a lot. I was intimately involved in every step of the design, project management and construction process. It was a masterclass - the experience of which will take me into every step of my continued journey as an investor as well as deeply inform the advice I give to my investor clients.
Comments (1)
This is incredibly inspiring for me. My dream is to successfully BRRRR in SLO county and you have shown that it can be done!
Steven Silbert, 8 months ago