Little Slice of Paradise in the Cool Pine Forest North of Phoenix (Crown King)

sq. ft.
per sq ft
Heated sq ft: 1,926 sq ft
Avg Nightly Rate: $150
Home Legally Sleeps: 4
Occupancy Rate: 40 weeks
Annual Gross Income : 30000
Annual Net Operating Income : 25000
Property Type: Multi-Unit Property (B&B)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: No
Niche: Mountain, Nature
New Construction: Inquire
Days on Vrolio: 448

Property Description

What an incredible opportunity to own this remarkable home in Crown King. This is one of the best constructed Fully Permitted , Concrete supported homes in the area. It is situated high above town about 1.5 miles and 500 feet higher. Tons of concrete support this log home. No big bad wolf is going to blow this house down. It sits on .84 acres with a lot of flat land. The home also has a Separate Guest House currently being used as a Profitable AirBnB. The House, and Guest House come fully furnished, with the exception of a few sentimental items. This home is ideal for a full time resident, or anyone who wants to escape to the Pines of the Bradshaw Mountains. The Temperatures are 20 to 30 degrees Cooler than Phoenix. Step up to the Porch, and deck then enter this home with it’s spacious kitchen, and great room. Notice the Vaulted Ceiling, Wood Floors and the Stone Fireplace. They all add to the grandeur of this Cabin home. On the main level is a perfect sized bedroom located right next to the bathroom. Upstairs is a Loft Bedroom and with its own bathroom. The Kitchen has plenty of Cabinets, Custom Stone Counters, and a Skylight for Natural Light. There is also a pantry to stock up on supplies. The deck, just off the kitchen wraps around the front of the home and was recently updated with Trek Decking which comes with a lifetime warranty. Step down into the ground level where you will find an over sized, and heated 2+ car garage and workshop. One side has an oil pit enabling you to change your own oil or work under your car if you so desire. Also on the ground level is the Laundry Room, which also houses the Water tank, the well pump, gas hot water heater, and whole house water filter. You will have your own private well along with a rain water collection system. Just off the laundry room is the Wine Cellar, and then a Sauna. Just to the West of the Main house is the Guest house. The first Airbnb in Crown King. Chris’ Cabin is a great place to stay. It has a front room with a couple of lush chairs and a bed. There is a bathroom with a shower, and a little kitchen area. Just off the kitchen area is a large Bedroom with sliding doors to a patio. This home is self sustainable. Some of the other great amenities. 8500 watt Generator runs on Gasoline, or Propane. 2 bunkers, one steel, one concrete. A metal roof in Crown King is the way to go. Double Oven, then a Convection Microwave Oven. The Guest House is the only part currently being short term rented (AirBnB). The Main house could be a rental as well significantly increasing the income potential. This property has a huge following of regular customers due to the 9 years it’s been used as a short term rental property. The sellers currently live in the Main house. If you rent out both Cabins, the Main House, and the Guesthouse you could host 14-15 people giving a potential of Earning: $1000 - $1200 in a weekend. As an extra bonus, the seller manages other AirBnB's in the area and that opportunity may be available as well. Paradise in the Pines. MLS# 6277107

Presented by:
Joey Hallatt
Cambridge Properties
Seller Financing
Distress Sale
Seller Financing Terms
Seasonal Nightly Rates
High: 200
Low: 125
Peak: 200
Special Event: 200
Avarage: 150.00
Furniture Age
Est Value of Furnishings
Peak & High Seasons
April, May, June, July, August, September, October
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Personal Reasons.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Net Operating Income
Additional Indoor Rooms
Attached Garage for 2 cars, Living Room, Master Suite Down, Sauna, Other
Dishwasher, Dryer, Electric appliances, Full stove, Gas appliances, Microwave, Oven, Refrigerator, Washer, Other
Central Heat (gas or electric), Wall Unit A/C, Wood Burning Fireplace
Floor Coverings
Laminate Wood, Real Hardwood, Tile
Security Description
Half Baths
Master Suite(s)
Energy Efficiency
Double pane-low emissivity windows, Skylights
Year built
Outdoor Features
Deck, Garden, Porch - Not screened
Mountain, Wooded Area
Backyard Exposure
Lot Size
Mostly flat lot 3 parcels total .84 Acres
Community Features
Nature Trails/Walking Path, Not Located Inside Community, Restaurant(s), Sundries Shop/Convenience Store, Other
Tax Amount/Year
CDD Amount
Deed Restricted Community
Interview Required
Neighborhood Amenities
Nature Trails/Walking Path, Not Located Inside Community, Restaurant(s), Sundries Shop/Convenience Store, Other
Mandatory HOA
Home Legally Sleeps:
Onsite Parking
You can park 6-8 cars in tandem possibly more.
Neighborhood Association STR Rules
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Established Rental History
5 Years
Occupancy Rate
Being Sold with Bookings
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Managed By
Management Bookings Percentage
Caretaker Bookings Percentage
Paid Booking History
Future Booking Calendar
Management Fees
Caretaker Fees
Sold with Marketing Collateral
Manager Cancellation Policy
Credit Card Fee
Cleaning Fee
Licesnes & Permits (Annual)
Advertising & Tech Costs (Annual)
Yard & Pest Control (Annual)
Pool & Spa Maintinence (Annual)
Electricity (Annual)
Water/Sewer (Annual)
Cable/Interbet (Annual)
Accounting Fee (Annual)
Property Taxes (Annual)
Homeowner's Insurance (Annual)
Short Term Rental Insurance Rider (Annual)
CDD Fee (Annual)
Annual Homeowner's Association Dues
Additional Membership Fees (Annual)
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Total Capital Investment

Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

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 ($)

Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance





Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies


Fixed & Variable Expenses

Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

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)


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.


Listing Source: Cambridge Properties, 602-672-0341

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.