Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    12620 E & 12682 Lillie J Ranch Road Parks, AZ 86018

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $2,200,000

    Unique homestead with income potential near National Forest Service.

    Lot size:
    20.00 Acres
    Added:
    Sep 17, 2021
    Days on Market:
    1681
    Last Refresh:
    Apr 1 at 8:32 pm

    Property Features for 12620 E & 12682 Lillie J Ranch Road

    General Information

    Standard status
    Active
    Lot size
    20.00 Acres
    Property subtype
    Other

    Building Details

    Year Built
    1989

    We can help!

    Listing Contact
    The Collins Team

    Listing agent The Collins Team

    Listing office Realty One Group, Mountain Desert

    Listing date Sep 17, 2021

    Source Xome

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Realty One Group, Mountain Desert

    Overview

    Parks Income-Producing Investment Property

    This one-of-a-kind investment property is located in Parks and offered as a turnkey operation. Currently, it functions as a profitable AirB&B and vacation rental, with the potential for hosting large weddings and special occasion venues. The property spans 20 acres of Ponderosa Pines, backing onto the National Forest Service, while maintaining accessibility from I40 and the main road into Parks. Tasteful and modern renovations have been completed throughout the main log home and historic cabin, providing guests with a blend of rustic and luxurious accommodations. The renovated barn and cantina offer additional income potential. The property has a solid booking history and generates an income of $20,000+ per month.
    Location Intelligence

    Current Use by Public Records

    Bed & breakfasts

    Similar Places Nearby

    • Frontier at lake Mary and I 17 — Flagstaff, AZ 86001
    • City of Flagstaff — Flagstaff, AZ 86001
    • Hub apartments — 215 W Phoenix Ave, Flagstaff, AZ 86001
    • Days Inn by Wyndham Flagstaff Near Downtown/NAU on Route 66 — 1000 W Rte 66, Flagstaff, AZ 86001
    • LaQunita — Flagstaff, AZ 86001

    Map

    City
    Parks
    County
    Coconino
    State
    Arizona
    Longitude
    -111.651
    Latitude
    35.1984

    Nearby Similar for Sale

    • $575,000

      Parks, AZ Land with Views

      Approximately 10 acres of land with views near Flagstaff.
      3xxx N Spring Valley Road, Parks, AZ 86018
      View Details
    • $575,000

      Parks, AZ Land with Views

      10 acres of level land with views near Flagstaff.
      3xxx N Spring Valley Road, Parks, AZ 86018
      View Details
    • $159,900

      Parks, AZ Land For Sale

      1.1 acre lot in Parks, Arizona with views.
      4122 N Mountain View Way, Parks, AZ 86018
      View Details
    • $250,000

      Land in Parks, Arizona

      5.33 acre property with meadow and Ponderosa Pines.
      65 S Ansley Lane, Parks, AZ 86018
      View Details
    • $475,000

      Parks, AZ Land Near Forest

      9.48 acres of treed land backing national forest.
      4 E Aspen Drive, Parks, AZ 86018
      View Details
    • $350,000

      Expansive Land Backing National Forest

      5.265-acre parcel with open fields and national forest access.
      14638 E KEITH Drive, Parks, AZ 86018
      View Details
    • $279,900

      Land with 360-Degree Views

      10-acre land with no restrictions and utilities access.
      E Tanner Ranch Road lot: 1, Parks, AZ 86018
      View Details
    • $259,900

      Land with Mountain Views

      10 acres of land with no restrictions and mountain views.
      E Tanner Ranch Road lot: 2, Parks, AZ 86018
      View Details

    FAQs

    What type of property is this?
    Bed & breakfast - Unique homestead with income potential near National Forest Service.
    Where is this bed & breakfast located?
    The property is located at 12620 E & 12682 Lillie J Ranch Road Parks, AZ.
    What is the asking price?
    The asking price for this property is $2,200,000.
    What are key features of this property?
    This property features: Income‑producing investment property with established AirB&B/vacation rental business.; **20 acres of Ponderosa Pines bordering National Forest Service land.**; **Turnkey operation with solid booking history and significant monthly income ($20K+).**
    (928) 774-3392
    We can help!
    Listing Contact
    The Collins Team
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!