This is if you were to move out, 75% of the total rents needs to cover the payments, interest, taxes, insurance (PITI).

Option 1: invest money Option 2: STR with Cost Seg Investment income on $1.2 M W2 income 25% tax on Income Money in the bank Value of my time Net Income on $1.2M STR $1M Bonus Depreciation W2 income 25% tax on income Money in the bank Value of my time ($100*200 hrs) REAL NET PROFIT Year 1 $90,000 $250,000 $85,000 $255,000 0 $50,000 -$300,000 $250,000 $0 $300,000 ($20,000) $280,000 Year 2 $90,000 $250,000 $85,000 $255,000 0 $50,000 -$300,000 $250,000 $0 $300,000 ($20,000) $280,000 Year 3 $90,000 $250,000 $85,000 $255,000 0 $50,000 -$300,000 $250,000 $0 $300,000 ($20,000) $280,000 Year 4 $90,000 $250,000 $85,000 $255,000 0 $50,000 -$100,000 $250,000 $50,000 $250,000 ($20,000) $230,000 Year 5 $90,000 $250,000 $85,000 $255,000 0 $50,000 $0 $250,000 $75,000 $225,000 $225,000 Year 6 $90,000 $250,000 $85,000 $255,000 0 $50,000 $0 $250,000 $75,000 $225,000 $225,000 Year 7 $90,000 $250,000 $85,000 $255,000 0 $50,000 $0 $250,000 $75,000 $225,000 $225,000 Year 8 $90,000 $250,000 $85,000 $255,000 0 $50,000 $0 $250,000 $75,000 $225,000 $225,000 Year 9 $90,000 $250,000 $85,000 $255,000 0 $50,000 $0 $250,000 $75,000 $225,000 $225,000 Year 10 $90,000 $250,000 $85,000 $255,000 0 $50,000 $0 $250,000 $75,000 $225,000 $225,000 TOTAL $2,550,000 $2,420,000

Feel free to msg and happy to help if I can. 

Feel free to reach out with any questions.  

It's a free land mentorship group.

The total cost was averaged out over the 12 months.

You may find an amazing property for it in a day or spend a few weeks or months analyzing deals because the numbers don't add up.I will send you a DM with a recommendation for a great coach here in Indy.If you would like to chat about current market options and other strategies, feel free to reach out and see how I can assist you in starting your investment journey.

And even then tenants get free legal services here in Los Angeles so you have to make sure that you do this right.In an ideal situation, you would buy with one of the units vacant.

For STRs/Airbnb, it's totally fine. 

Feel free to reach out to me if you have specific questions about philly, we invest in here and the surrounding areas.