Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Furnished Villa in Show Low Title is generated by Realmo AI

    3905 W Cooley Street, Show Low, AZ 85901

    View on Map
    Claim this Listing
    For Sale
    $430,000

    MULTI_FAMILY - Other - Show Low, AZ

    Property size:
    1,073 SF
    Lot size:
    0.04 Acres
    Price / SF:
    $400/SF
    Added:
    Dec 19, 2025
    Days on Market:
    147
    Last Refresh:
    May 15 at 7:06 am

    Property Features for 3905 W Cooley Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    2
    Bathrooms
    2
    Rooms
    Bathroom 1, Bathroom 2, Bedroom 2, Bedroom 1, Dining Room
    Window features
    Double Pane Windows, Screens
    Patio and Porch features
    Deck, Porch
    Interior features
    Vaulted Ceiling(s), Shower, Tub/Shower, Double Vanity, Full Bath, Kitchen/Dining Room Combo, Split Bedroom
    Fireplace
    1
    Appliances
    Dishwasher
    Standard status
    Active
    APN
    309-09-022
    Size
    1,073 SF
    Lot size
    0.04 Acres

    Taxes and HOA fees

    Tax Description
    SEC 23, T10N, R21E: BUFFALO BILL'S RESORT VILLAS UNIT B PER PLAT2022-11477; OUT OF 309-52-028E FOR 2023 ROLL.(LEGAL DESCRIPTIONIS FOR TAX PURPOSES ONLY/DO NOT USE IN DEED PREPARATION)ONLY/DONOT USE IN DEED PREPARATION)
    Tax Annual Amount
    178

    Utilities

    Heating system
    Natural Gas, Forced Air
    Cooling system
    Central Air

    Building Details

    Year built
    2022
    Floors in Building
    1
    Flooring type
    Laminate
    Building materials
    Masonite, Wood Frame
    Roof type
    Shingle
    Architectural style
    Other

    We can help!

    Listing Contact
    Richard Ayres

    Listing agent Richard Ayres

    Listing office White Mountain Ponderosa Realty 474 S Mountain Ave, Springerville, AZ

    Listing date Dec 19, 2025

    MLS# 258984 Listing URL

    Copyright © 2026 White Mountain Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Fully furnished, newer two‑bedroom, two‑bath villa in the Buffalo Bills community.
    • Successful short‑term rental history, presenting an immediate investment opportunity.
    • Modern amenities including a spacious open‑concept living area and a fully equipped kitchen with stainless steel appliances.
    • Serene wooded setting with a private deck and front porch.
    • Detached garage for added convenience.
    • Built in 2022 with stylish finishes and vaulted ceilings.

    Overview

    This furnished two-bedroom, two-bath villa is located in Show Low, Arizona, within the Buffalo Bills community. The property offers a blend of ease and comfort in a serene wooded setting. It features a spacious, open-concept living area and a fully equipped kitchen with stainless steel appliances. Stylish finishes are present throughout the villa. Each bedroom includes ample closet space and natural light, and the bathrooms feature designer fixtures. Outdoor features include a private deck or front porch. A detached garage provides added convenience. The property is currently operating as a successful short-term rental and is suitable for summer getaways or as an investment opportunity. The property size is 1073 square feet, situated on a lot of 0.04 acres.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Short term rental ...

    Suggested Use

    Restaurant Real Estate Agency Spa & Massage Center Auto Repair Shop Hotel & Motel Department Store Kitchen & Bath Showroom Storage Facility HVAC Service Bar & Pub

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Show Low
    County
    Navajo
    State
    Arizona
    Longitude
    -110.085446
    Latitude
    34.253127

    Nearby Similar for Sale

    • $2,250,000
      7,202 SF

      Turnkey Sports Lounge in Show Low

      Established sports lounge with loyal clientele in Show Low, Arizona.
      4481 S White Mountain Road, Show Low, AZ 85901
      View Details
    • $1,900,000
      8,366 SF

      Turnkey Patient Care Facility

      24-bed facility on 5 acres, ready for patient operations.
      965 Full House Lane, Show Low, AZ 85901
      View Details
    • $1,500,000
      11,951 SF

      Show Low Office Investment Opportunity

      Two fully occupied office buildings totaling 11,951 SF on 1.33 acres.
      1801 W Deuce Of Clubs, Show Low, AZ 85901
      View Details
    • $799,000
      4,840 SF

      Established Machine Shop on 1.97 Acres

      Commercial property with established machine shop business for sale.
      2981 E Adams, Show Low, AZ 85901
      View Details
    • $595,000
      6,353 SF

      Commercial Property with Heavy-Duty Shop

      3.55 acres with 6,353 sqft shop designed for heavy equipment.
      8746 Luana Drive, Show Low, AZ 85901
      View Details
    • $132,000

      Lot in Juniper Ridge Resort

      Lot in Juniper Ridge RV Resort backing open land.
      1866 Reel Way, Show Low, AZ 85901
      View Details
    • $68,900

      Land in Show Low, Arizona

      1.25 acre lot for sale in Show Low, AZ.
      1953 Tee Street, Show Low, AZ 85901
      View Details
    • $170,000

      Show Low Land with RV

      Land in a planned community with a 2024 Grand Design RV.
      2241 Saddlebag Lane, Show Low, AZ 85901
      View Details
    • $140,000

      Show Low Land with Amenities

      Land in Show Low with full hookups and amenities.
      2321 E Quarter Horse Way, Show Low, AZ 85901
      View Details
    • $94,000

      Land in Show Low, AZ

      Land available in Show Low, Arizona.
      8205 Apache Way, Show Low, AZ 85901
      View Details
    • $45,000

      Retail Boutique with Sublet Spa

      Retail business opportunity with sublet income in Show Low.
      151 N White Mountain Road, Show Low, AZ 85901
      View Details
    • $89,500

      Land For Sale, Show Low

      Vacant land available in Show Low, Arizona.
      8228 Eagle Drive lot: 256, Show Low, AZ 85901
      View Details

    FAQs

    What type of property is this?
    Short term rental property - Furnished two-bedroom villa in a serene wooded setting.
    Where is this short term rental property located?
    The property is located at 3905 W Cooley Street Show Low, AZ.
    What is the asking price?
    The asking price for this property is $430,000.
    What are key features of this property?
    This property features: Fully furnished, newer two‑bedroom, two‑bath villa in the Buffalo Bills community.; Successful short‑term rental history, presenting an immediate investment opportunity.; Modern amenities including a spacious open‑concept living area and a fully equipped kitchen with stainless steel appliances.
    (928) 245-3579
    We can help!
    Listing Contact
    Richard Ayres
    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

    Thank You for Inquiry
    3905 W Cooley Street, Show Low, AZ 85901
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!