This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

Chimney Rock - 4 acre gated estate

4 Unit Apartment Building Offered at $6,450,000 at a 5.86% Cap Rate in Sedona, AZ 86336

Investment Highlights

  • 4 acres fully fenced with three separate parcels (each parcel can be split with no subdivision report required)
  • An amazing estate currently operating as short-term vacation rental business
  • Sedona! One of a kind property. Multi-parcel properties like this are non-existent

Executive Summary

SEDONA! AMAZING VIEWS! Generating substantial income as vacations rentals! 4 residences on this 4 acre estate entirely secured by 6 foot parameter fence and electric gates. Privacy, location and large estate with these amenities almost never becomes available. All four residences are currently being rented as short term vacation rentals generating $40,000+ monthly revenue.
Horse Coral - horses allowed. NO HOA - Airbnb /VRBO / short term rentals / wedding venue / yoga retreats / corporate events.
Currently zoned as three separate parcels. There is plenty of room to expand / split lots. Each of the three separate parcels can be split into additional parcels. Currently: 4 homes on three separate parcels with additional outbuildings, walking paths throughout the property, horse coral, stables, caretakers quarters, greenhouse, all bordering Oak Creek.
Main home is 3966 square feet Frank Lloyd Wright style.
Pool house is 1585 square feet two-story "octagon" home.
Guest house is 864 square feet and fully renovated.
Barn loft is 600 square feet and fully furnished as a vacation rental.
Onsite Well provides water to the entire property. City water available at the property for easy connection if desired.
Amazing opportunity to own an income producing private estate in beautiful Sedona, Arizona.

Financial Summary (Pro forma - 2023)

Annual Annual Per SF
Gross Rental Income $408,620 $63.70
Other Income - -
Vacancy Loss - -
Effective Gross Income $408,620 $63.70
Taxes $16,622 $2.59
Operating Expenses $28,495 $4.44
Total Expenses $45,117 $7.03
Net Operating Income $363,503 $56.66

Financial Summary (Pro forma - 2023)

Gross Rental Income
Annual $408,620
Annual Per SF $63.70
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $408,620
Annual Per SF $63.70
Taxes
Annual $16,622
Annual Per SF $2.59
Operating Expenses
Annual $28,495
Annual Per SF $4.44
Total Expenses
Annual $45,117
Annual Per SF $7.03
Net Operating Income
Annual $363,503
Annual Per SF $56.66

Property Facts

Price $6,450,000
Price Per Unit $1,612,500
Sale Type Investment
Cap Rate 5.86%
Gross Rent Multiplier 17.39
No. Units 4
Property Type
Multifamily
  • Multifamily Apartments
Apartment Style Single Family Home
Building Class B
Lot Size 4.00 AC
Building Size 6,415 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1969/2022

Site Amenities

  • Pool

zoning

Zoning Code RS-18 (single family; multiple lot splits allowed (call listing agent for details) NO HOA)
RS-18 (single family; multiple lot splits allowed (call listing agent for details) NO HOA)
  • Listing ID: 27320009

  • Date on Market: 12/15/2022

  • Last Updated:

  • Address: Chimney Rock, Sedona, AZ 86336

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}