On-screen text
This is how we increased the value of this property from $1,250,000 to $3,885,000 and turned it into a $400,000/yr Airbnb.
We bought it in December 2023.
It was officially listed at $1,563,400.
We were able to negotiate with the seller and buy it in cash for $1,250,000.
(I partnered with someone on this deal - they fronted most of the money)
It was a 6,625 sq/ft, 6 bed, 6.5 bath property on 4+ acres (it needed a lot of cosmetic rehab).
The avg. price per sq/ft in this zip code is $399
6,625 sq/ft @ $399 = $2,643,375
So we knew that as long as we renovated the property we already made money on the buy.
We added 400+ sq/ft by converting the garage into a theater room.
7,025 sq/ft @ $399 = $2,802,975
We redid bathrooms and flooring.
We built a full home gym.
Rebuilt 3 decks and repainted the house.
We built a firepit and new landscaping, and light fixtures.
Replaced windows and doors.
Built a game room and installed a golf simulator.
We added amenities like barrel saunas, hot tubs, and more.
Numbers:
Purchase price: $1,250,000
Rehab: $485,000
Furniture & amenities: $290,000
Total: ~$2,025,000
New appraised value: $3,885,000
Now this is where it gets interesting...
We refinanced the property at a 7.38% interest rate.
We left $1,885,000 equity in the property (51.5% LTV)
We took out $2M out of the deal tax free (debt is not taxed)
So our return is basically infinite.
Yes, we now have a $15.6K/mo mortgage payment...
But the property generated over $300K in revenue in the first 9 months on Airbnb, VRBO and direct booking.
(Even after $40k+ in refunds from the hurricane and gas leak issues)
So we still kept $144k after mortgage, cleaning, and other expenses.
This year we're expecting over $450K in bookings.
But that's not everything...
We can use that $2,000,000 from the refinance and invest in a new property.
And repeat this process as many times as we want...
Buy, Rehab, Rent out on Airbnb, Refinance, and Repeat.
The property also saved us a ton in taxes...
We did a cost segregation to bonus depreciate 60% ($437,488) in year one.
And because we used a STR loophole we could count the depreciation against our active income (W-2).
For our 50% share, assuming a tax rate of 44% it personally saves us $96k in taxes.
And this is why we love Airbnbs...
7 years ago we never thought owning properties like this was possible for us...
2019: we saved money from our 9-5 and put 15% down on our first Airbnb. Sold our Truck to help with Furnishing costs.
2020: Liquidated our retirement accounts bought 2 more Airbnbs.
2021: refinanced our personal home and partnered with someone to buy our 4th Airbnb and quit our 9-5 jobs...
2022: Refinanced our 2nd, 3rd, and 4th property to buy and furnish 2 more Airbnbs.
2023: Added 2 ultra profitable Airbnbs.
2024: Sold 1 and added another huge Airbnb and ended the year with $1.5M in bookings.
2025: Launched 3 luxury Airbnbs and saved over $1M in actual taxes using the STR Tax Loophole and 100% bonus depreciation.
2026: Launched 2 more luxury Airbnb properties.
Today we own 14 Airbnbs worth $30M that bring in $3M/year in rental revenue.
If you want to learn more about our strategy, DM me “START”