5348 Forest Service Road Happy Jack, Arizona, 86024
4 bed • 2 bath • 14 guests
Est. $2,735/mo

Inquire about this property
Contact Agent
$570,200
Zestimate
Airbnb Investor Score
-$2,100
Annual Profit
7.4%
Cap Rate
182.8%
Cash on Cash
$51,299
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Airbtics projects $265/night at 53% occupancy ($51,298).
Top 41% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$53,785
Avg annual revenue
53%
Avg occupancy rate
$265
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$120k
Sign up to see the data on 40 all comparables
$36,750
Profit
Revenue
$51,299
Operating Expenses
$8,904
Operating Income
$42,395
Mortgage & Taxes
$5,645
Profit (Cash Flow)
$36,750
$3,000
Cash Investment
Down Payment
$0
Renos & Furnishing
$3,000
Total
$3,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
182.77%
Cap Rate
7.43%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$30,975
Deductible property tax
$5,645
Your total deduction
$122,031
Your adjusted annual income
$150,000 - $122,031 = $27,969
Taxes on $27,969 (30%)
$8,391
Your old tax bill
$45,000
Your new tax bill
$8,391
Estimated tax savings
$36,609
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1.41 sqft
Year built:
1982
Size:
1,408 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Fireplace/Woodstove, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.41 sqft
- Building area: 1,408 sqft
- Garage: No
- Heating: Fireplace/woodstove, propane
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s)
- View: -
- Parking: No Carport, No Garage
- Amenities: Gas Range, Refrigerator, Gas Water Heater, Dryer, Washer
- Price per square foot: $404
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 004A
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $324,942
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $570,200
Schools
- Elementary School: Lura Kinsey Elementary School with 3/10 star rating