Spruce Mountain Log Cabin / Lodge 5400sf Livable

sq. ft.
per sq ft
Heated sq ft: 5,400 sq ft
Avg Nightly Rate: $350
Home Legally Sleeps: 16
Occupancy Rate: 20 weeks
Annual Gross Income : 65000
Annual Net Operating Income : 37000
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: Will Consider
Niche: Mountain, Nature
New Construction: Inquire
Days on Vrolio: 985

Property Description

SOCIAL DISTANCING MADE EASY. Pine Trees, acreage, National Forest and comfort. This is a large beautiful log and brick home in the Prescott National Forest. We have recently renovated the home with concrete countertops, refinished cabinets, replaced flooring, added 2 new flat screen televisions, new furnishings and freshened up the paint. You will love this cabin and there is no BETTER VALUE for a cabin rental. Invite your friends and additional families!! This is a big place. The cabin is located less than 8 miles from downtown Prescott, AZ. The 5400+ sq feet of living area lends itself well to large groups and multiple families. The cabin is located in the Prescott National Forest and there is 2.5 miles of dirt road to access the cabin. We recommend four wheel drive and possibly chains during the winter months in case of snow and ice. This cabin is cozy and very beautiful. There are 2 master suites with full baths and 2 additional bedrooms. The bunkroom sleeps 6 on bunk beds with lower futon mattresses that are great for kids or a family who has multiple young children that want to sleep in the same room. There is also an additional bedroom with a queen bed. The large living areas include large couches and lots of floor space for additional sleeping. The property is on3.5 secluded acres.This is a fantastic place to be enjoyed for family getaways, reunions, church retreats or corporate functions. We are confident you will enjoy your stay and return often. The game room is complete with a bar room shuffle board game, pool table, air hockey, poker table, dry erase board and many games and puzzles. The outside includes horseshoes and a large fire pit as well as several playthings. There is nowhere better for mountain biking, hiking, trail riding or watching deer and wild turkey. Downtown Prescott shopping, eating and whiskey row is all less than 10 miles away. There are hiking, horseback, ATV and bike trails throughout the mountain. They take you thru beautiful terrain that goes on for miles and miles. You will also enjoy hiking or riding to the lookout tower at the elevation of 8000 feet (1 mile hike). Quad and ATV riding trails and roads lead all over Prescott, we often take trips to Lynx Lake for breakfast or ride to Crown King for lunch and fun. We have taken our quads from Lake Pleasant all the way to our cabin thru Crown King, the trip is about 6 hours of riding and explores beautiful country. Goldwater Lake is about 4 miles from our cabin and has fishing, Volleyball courts and a picnic area. Other lakes (Lynx and Watson Lake) are also in the area.

Presented by:
john bigelow
Seller Financing
Will Consider
Distress Sale
Seller Financing Terms
Seasonal Nightly Rates
High: 500
Low: 300
Peak: 650
Special Event: 650
Avarage: 350.00
Furniture Age
Est Value of Furnishings
Peak & High Seasons
April, May, June, July, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
We have owned this property for 20 years and own a couple of small businesses in Scottsdale. Our kids have grown up and we spend more time in Mexico now than we do in the mountains (4 daughters). We also live a couple hours away and I have always managed the property myself with a cleaning person. It's time to let another family enjoy this beautiful property.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Net Operating Income
Additional Indoor Rooms
Attached Garage for No car, Attached In Law Suite, Family Room, Finished basement, Game Room, Living Room, Master Suite Down, Multiple Master Suites
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, Microwave, Oven, Refrigerator, Washer
Central A/C (gas or electric), Central Heat (gas or electric), Electric or Gas Firelace, Wood Burning Fireplace
Floor Coverings
Carpet, Real Hardwood, Tile
Security Description
Half Baths
Master Suite(s)
Energy Efficiency
Attic air barriers, Carpet, Programmable thermostat
Year built
Outdoor Features
Deck, Fire Pit, Private Gated Driveway, Walking Trail, Walk Out Balcony
Mountain, Wooded Area
Backyard Exposure
Lot Size
The property is on 3.5 acres and surrounded by forest and pine trees. There is no better place to social distance yourself. Ha Ha
Community Features
Tax Amount/Year
CDD Amount
Deed Restricted Community
Interview Required
Neighborhood Amenities
Mandatory HOA
Home Legally Sleeps:
Onsite Parking
On property parking for at least 8 vehicles inside the gates.
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
Owner, Third Party
Managed By
Management Bookings Percentage
Caretaker Bookings Percentage
Paid Booking History
Future Booking Calendar
Management Fees
Caretaker Fees
Sold with Marketing Collateral
Yes, AirBnb profile, Existing database of guests, VRBO and/or Homeaway profile
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.


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.