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

Phoenix STR with a Resort Style Backyard, 9 Hole Putting Course, Lighted Sport Court & Mountain Views. No HOA & No City Permits Required!

+ 11

Zone

Login to see address

Phoenix, AZ 85086

Favorite
$1,425,000
5
4
3,068
sq. ft.
$464
per sq ft
Heated sq ft: 3,068 sq ft
Avg Nightly Rate:
Home Legally Sleeps: 0
Occupancy Rate: 0 weeks
Annual Gross Income : Inquire
Annual Net Operating Income : Inquire
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: No
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: Yes
Niche: Business Stay, Couples/Romance, Desert, Golf, Mountain, Nature, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 176

Property Description

Offering ample privacy surrounded by natural wilderness and serenity this single level home with separate casita and NO HOA would make a great primary home or vacation rental. MAIN HOME 3BD+OFFICE/OPTIONAL 4TH BD, 3 BATHROOMS, 2 CAR GARAGE | CASITA 1BD/1BA WITH LIVING AREA, FULL KITCHEN AND ATTACHED 3 CAR TEMP CONTROLLED GARAGE/GAME ROOM/OPTIONAL 5TH BD. The resort style backyard boasts a HEATED POOL with water feature, above ground SPA, outside gas fireplace, LIGHTED BASKETBALL/TENNIS SPORT COURT, 9 HOLE GOLF PUTTING COURSE and covered outdoor kitchen. OWNED SOLAR. Plenty of parking for all your toys. Furniture included. Seller financing considered. Proformas available from local property management companies. There are plenty of outdoor activities right outside the door with the Phx Sonoran Preserve within walking distance, Cave Creek Regional Park nearby and Lake Pleasant only a short 13mi away. This property has a Phoenix address, but is located in Unincorporated Maricopa County and is county regulated.

Presented by:
Agent:
Savanah Lamey, PLLC
Berkshire Hathaway HomeServices Arizona Properties
Seller Financing
Yes
Distress Sale
None
Seller Financing Terms
OWNER'S FINANCE DETAIL: 20 YEARS AMORTIZE BALLOON IN 5 YEARS NO PENALTY FOR EARLY PAYOFF NO CREDIT CHECKS NO TAX RETURNS NO PAYSTUBS DOWN PAYMENT / INTEREST OPTIONS: 25 % DP / 6.5% INT 20% DP / 7.5% INT 15% DP / 8.5% INT
Seasonal Nightly Rates
High: 0
Low: 0
Peak: 0
Special Event: 0
Avarage: 0.00
Furniture Age
1
Est Value of Furnishings
$50,000
Peak & High Seasons
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Buying in another state
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Inquire
Net Operating Income
Inquire
Stories
1
Additional Indoor Rooms
Attached Garage for No car, Detached In Law Suite, Game Room, Home Office/Den
Appliances
Dishwasher, Dryer, Full stove, Garbage Disposal, Microwave, Oven, Refrigerator, Washer, Other
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric), Electric or Gas Firelace, Wall Unit A/C, Wall Unit Heat
Floor Coverings
Carpet, Real Hardwood, Tile
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Carpet, Double pane-low emissivity windows, Energy Star appliances, Energy Star certified windows, Energy efficient lighting, Programmable thermostat, Solar Panels
Year built
2003
Outdoor Features
Above Ground Spa, Detached Garage, Fenced/Gated Yard, Inground Pool, Outdoor Kitchen, Porch - Not screened, Putting Green, Sprinkler System, Other
View
Desert, Mountain
Backyard Exposure
South
Lot Size
1 acre
Community Features
Not Located Inside Community
Tax Amount/Year
$4,570
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Not Located Inside Community
Mandatory HOA
Inquire
Home Legally Sleeps:
0
Onsite Parking
2 car garage on main house. 3 car garage on guest house that is currently being used as a game room/gym. 7 slab parking spaces. 2 RV gates. Street parking ok.
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$7.27
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
No
Established Rental History
Inquire
Occupancy Rate
0
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Inquire
Managed By
Inquire
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Property has never had any paid bookings on the home becase The property is brand new and has not yet been placed into a rental program
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
Inquire
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$250.00
Licesnes & Permits (Annual)
$12.00
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$1,800.00
Pool & Spa Maintinence (Annual)
$1,800.00
Electricity (Annual)
$5,000.00
Water/Sewer (Annual)
$1,000.00
Cable/Interbet (Annual)
$1,500.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$4,570.00
Homeowner's Insurance (Annual)
$1,200.00
Short Term Rental Insurance Rider (Annual)
$500.00
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
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

Listing Source: Berkshire Hathaway HomeServices Arizona Properties, 480-645-4788

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.