80 Cathedral Rock Dr Sedona, Arizona, 86351-8636
3 bed • 2 bath • 9 guests
Est. $3,429/mo

This property is for sale!
Contact Agent
$94,693
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,071
Profit
Revenue
$94,693
Operating Expenses
$25,390
Operating Income
$69,303
Mortgage & Taxes
$48,232
Profit (Cash Flow)
$21,071
$172,950
Cash Investment
Down Payment
$143,000
Renos & Furnishing
$8,500
Closing Costs
$21,450
Total
$172,950
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.18%
Cap Rate
9.69%
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
$33,935
Deductible property tax
$7,078
Your total deduction
$58,741
Your adjusted annual income
$150,000 - $58,741 = $91,259
Taxes on $91,259 (30%)
$27,378
Your old tax bill
$45,000
Your new tax bill
$27,378
Estimated tax savings
$17,622
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:
10,890 sqft
Year built:
1999
Size:
2,073 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
80 Regan Rd | 3 | 3 | 2,310 | - | 5,227 | 2018 | $1,200,000 | 115 |
25 Maverick Trl | 3 | 2 | 1,764 | - | 16,988 | 1979 | $530,000 | 25 |
80 Oakcreek Dr | 3 | 2 | 1,687 | - | 11,326 | 1989 | $720,000 | 54 |
960 Verde Valley School Rd | 3 | 2 | 1,745 | - | 12,197 | 1980 | $671,000 | 84 |
75 Vultee Rd | 2 | 2 | 1,570 | - | 10,454 | 1987 | $585,000 | - |
130 Frisco Trl | 2 | 2 | 1,616 | - | 10,890 | 1980 | $902,000 | 13 |
30 Union Dr | 3 | 3 | 2,218 | - | 11,326 | 1987 | $0 | 67 |
70 White Cedar Dr | 3 | 2 | 2,196 | - | 10,890 | 1983 | $960,000 | 98 |
65 Rim Trail Dr | 3 | 2 | 1,776 | - | 9,583 | 1996 | $635,000 | 133 |
195 Courthouse Butte Rd | 3 | 3 | 2,198 | - | 22,216 | 1969 | $0 | 32 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,890 sqft
- Building area: 2,073 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 405-27-177
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $72,839
- County Est. Land Value: $170,023
- Assessed Land Value: $17,002
- County Est. Structure Value: $558,373
Market Estimate: $732,496
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
03/18/11 | $281,000 | 73% | Michael J Boblewski |
11/08/06 | $0 | 0% | Deborah I Cozart |
11/08/06 | $0 | 0% | Wright Susan H Trust |
08/02/05 | $0 | 0% | Wright Susan H Trust |
Invalid Date | $48,000 | 0% | Susanne H Wright |
Ownership
- Name: Michael J Boblewski
- Owner Occupied: Yes
- Owner Mailing Address: 80 Cathedral Rock Dr, Sedona, Az 86351
- Years Owned: 151
- Home Equity: $539,300
- Mortgage Balance Remaining: $205,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No