7050 Oakwood Pines Dr Flagstaff AZ 86004 Flagstaff, AZ, 86004
6 bed • 7 bath • 18 guests
Est. $12,378/mo
This property is for sale!
Contact Agent
$161,818
Annual Revenue
BNBCalc predicts this property will get $789 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$167,741
Avg annual revenue
54%
Avg occupancy rate
$789
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$155k
$230k
$310k
Sign up to see the data on 10 all comparables
-$46,984
Profit
Revenue
$161,818
Operating Expenses
$34,716
Operating Income
$127,101
Mortgage & Taxes
$174,086
Profit (Cash Flow)
-$46,984
$609,311
Cash Investment
Down Payment
$516,140
Renos & Furnishing
$15,750
Closing Costs
$77,421
Total
$609,311
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.71%
Cap Rate
4.92%
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
$122,483
Deductible property tax
$25,549
Your total deduction
$389,339
Your adjusted annual income
$150,000 - $389,339 = -$239,339
Taxes on -$239,339 (30%)
-$71,802
Your old tax bill
$45,000
Your new tax bill
-$71,802
Estimated tax savings
$116,802
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:
111,514 sqft
Year built:
2002
Size:
5,596 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6210 N Dodge Ave | 3 | 2 | 1,124 | - | 7,055 | 1979 | $445,000 | 76 |
| 4890 E Indian Dr | 4 | 2 | 1,840 | - | 7,000 | 1977 | $620,000 | 88 |
| 5150 E Denali Dr | 3 | 2 | 1,796 | - | 110,207 | 2004 | $650,000 | 14 |
| 5710 Lindsey Rd | 3 | 2 | 1,997 | - | 227,383 | 1989 | $1,065,000 | 218 |
| 5120 Bobcat Ln | - | 5 | 3,125 | - | 111,514 | 2000 | $1,300,000 | - |
| 5980 N Christmas Tree Ln | 3 | 1 | 1,326 | - | 5,716 | 1995 | $463,000 | 134 |
| 6160 N Mountaineer Rd | - | 2 | 1,432 | - | 7,514 | 1975 | $456,000 | - |
| 4820 E Warrior Dr | 3 | 2 | 1,155 | - | 7,308 | 1974 | $0 | - |
| 5850 N Smokerise Dr | - | 2 | 1,503 | - | 7,140 | 1974 | $468,350 | - |
| 5590 Lindsey Rd | 5 | 2 | 2,478 | - | 226,076 | 1981 | $835,000 | 42 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 111,514 sqft
- Building area: 5,596 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 301-23-080
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $151,556
- County Est. Land Value: $135,642
- Assessed Land Value: $13,564
- County Est. Structure Value: $1,379,921
Market Estimate: $1,332,529
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/30/20 | $1,260,000 | 0% | Todd C Linquist, Michelle D Linquist |
| 09/27/12 | $0 | 0% | Melchizedek Joan Trust |
| 12/11/09 | $1,300,000 | 0% | Emerald Trust |
| Invalid Date | $0 | 0% | Ignace,Tr |
Ownership
- Name: Todd C Linquist
- Owner Occupied: Yes
- Owner Mailing Address: 7050 Oakwood Pines Dr, Flagstaff, Az 86004
- Years Owned: 44
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No