8583 S Hoot Owl Ridge Dr Prescott, Arizona, 86303
3 bed • 2 bath • 8 guests
Est. $1,962/mo
Inquire about this property
Contact Agent
$710,800
Zestimate
Airbnb Investor Score
$11,749
Annual Profit
9.6%
Cap Rate
11.5%
Cash on Cash
$60,952
Annual Revenue
BNBCalc predicts this property will get $247 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 18% 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.
$50,693
Avg annual revenue
53%
Avg occupancy rate
$247
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$11,749
Profit
Revenue
$60,952
Operating Expenses
$21,604
Operating Income
$39,348
Mortgage & Taxes
$27,599
Profit (Cash Flow)
$11,749
$102,601
Cash Investment
Down Payment
$81,827
Renos & Furnishing
$8,500
Closing Costs
$12,274
Total
$102,601
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.45%
Cap Rate
9.61%
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
$19,418
Deductible property tax
$4,050
Your total deduction
$31,870
Your adjusted annual income
$150,000 - $31,870 = $118,130
Taxes on $118,130 (30%)
$35,439
Your old tax bill
$45,000
Your new tax bill
$35,439
Estimated tax savings
$9,561
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:
69,696 sqft
Year built:
1993
Size:
1,098 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2745 E Tunnel Rd | 2 | 1 | 1,040 | - | 12,197 | 1978 | $375,000 | - |
| 8162 S Short Cir | 1 | 1 | 956 | - | 10,890 | 1982 | $323,000 | - |
| 8130 S Poachers Row | - | - | 912 | - | 13,504 | 1975 | $300,000 | - |
| 2980 E Bluff Rd | 3 | 2 | 1,776 | - | 19,602 | 2001 | $570,000 | - |
| 2620 E Saguaro Dr | - | - | 1,338 | - | 46,174 | 1992 | $0 | - |
| 2550 E Navajo Dr | 1 | - | 864 | - | 64,469 | 1992 | $63,000 | - |
| 8020 S Poachers Row | - | - | 835 | - | 11,326 | 1968 | $0 | - |
| 2720 E Vista Dr | 2 | 2 | 1,434 | - | 47,045 | 2014 | $497,000 | - |
| 2845 E Tunnel Rd | - | - | 750 | - | 15,682 | 1986 | $0 | - |
| 7940 S Millsite Dr | 3 | 3 | 1,814 | - | 40,946 | 1994 | $475,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 69,696 sqft
- Building area: 1,098 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 205-14-413A
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $27,263
- County Est. Land Value: $73,490
- Assessed Land Value: $7,349
- County Est. Structure Value: $199,135
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/20/94 | $87,000 | 80% | Darrell N Bardwell, Mary J Snyder |
Ownership
- Name: Andrew Neal
- Owner Occupied: No
- Owner Mailing Address: 11802 S Tonalea Dr, Phoenix, AZ 85044
- Years Owned: 361
- Home Equity: $334,000
- Mortgage Balance Remaining: $70,000
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No