Generic placeholder image

Lenders

Offer Price

$

Proposed Settlement Date

Financing Terms

Include Furniture

Include Future Bookings

By submitting an offer, I understand and acknowledge that vrolio corp is not real estate brokerage and does not represent me in any capacity on a real estate transaction. I understand that this is not a purchase commitment and I am simply presenting a non-binding letter of intent to the seller of this property and the seller is in no way obligated to respond or accept my offer.

Please fill in all requiered fields

Renovated and Spacious 4Bed/3Bath Entertainers Home

+ 25

Zone

Login to see address

Peoria, AZ 85382

Favorite
$850,000
4
3
2,720
sq. ft.
$313
per sq ft
Heated sq ft: 2,720 sq ft
Avg Nightly Rate: $330
Home Legally Sleeps: 12
Occupancy Rate: 26 weeks
Annual Gross Income : 78000
Annual Net Operating Income : 65020
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: No
Niche: Business Stay, Desert, Golf, Mountain, Nature, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 913

Property Description

Brand new everything! A recently renovated and spacious home has all new furnishings throughout. Home is located in Peoria and offers an open floorpan, large and bright 4 bedroom 3 baths. An amazing getaway for guests ready to enjoy! The chefs white kitchen is fully loaded and ready for rental. Large backyard with pool. The house is just a few minutes away from the 101 with quick access to anywhere; Golf courses, stadiums, parks, restaurants and entertainment. Arizona is a popular destination for a variety of travelers!

Presented by:
Owner:
jacqueline bujdei
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 550
Low: 200
Peak: 550
Special Event: 200
Avarage: 330.00
Furniture Age
1
Est Value of Furnishings
$60,000
Peak & High Seasons
January, February, March, April
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
I also used this as a second home and looking at another investment at this time.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
78000
Net Operating Income
65020
Stories
1
Additional Indoor Rooms
Attached Garage for No car, Family Room, Formal Dining Room, Living Room
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, Microwave, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric)
Floor Coverings
Laminate Wood
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
1998
Outdoor Features
Fenced/Gated Yard, Inground Pool
View
Desert, Mountain
Backyard Exposure
East
Lot Size
Spacious single family home on large lot. Interior renovation in 2021 with new brand new furnishings. Open floorpan, 4 bedroom 3 bathroom. Green yard with in ground pool and RV parking along the side of the home.
Community Features
Basketball Court, Public Golf Course
Tax Amount/Year
$3,000
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Basketball Court, Public Golf Course
Mandatory HOA
Inquire
Home Legally Sleeps:
12
Onsite Parking
3 car attached garage with 3 car driveway and RV driveway on the side of the home.
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
$13.30
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
1 Year
Occupancy Rate
26
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Owner
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
Inquire
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$1,440.00
Pool & Spa Maintinence (Annual)
$1,440.00
Electricity (Annual)
$2,160.00
Water/Sewer (Annual)
$1,200.00
Cable/Interbet (Annual)
$1,200.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$3,000.00
Homeowner's Insurance (Annual)
$1,600.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$460.00
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Nearby Similar Homes

Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.