Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$999,900

For Sale - Active
8437 E Bonnie Rose Ave, Scottsdale, AZ 85250
5 Beds
3 Baths
2,209 Square Feet
0.16 Acres Lot
Built in 1964
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: May 31, 2025 at 03:21AM

Investment Summary


Monthly Cash Flow
-$2,354
Cap Rate
3.4%
Cash-on-Cash Return
-12.3%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-7.9%

Property Description


0.16 Acres Lot
Built in 1964
For Sale - Active
Units n/a

Turnkey Vacation Rental Gem in South Scottsdale - Fully Furnished & Performing Short Term Rental. Investor alert! Welcome to ''Desert Rose'' a stylishly remodeled home currently operating as a high-performing vacation rental w/proven income potential. Offered fully furnished with modern décor and curated touches—ready to start earning from day one. A high performer on vacation platforms, attracting repeat guests thanks to its prime location, amenities, and Instagram-worthy style. Versatile Floor Plan: 5BD/3BA, plus a bonus room with dry bar & wine fridge—perfect for groups and families. Chef-Style Kitchen: White ice granite, a spacious island & sleek cabinetry. Outdoor Entertaining Paradise: Private pool, turf yard, and cabana for lounging—everything guests want just minutes from Old Town

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Electric Door Opener
  • Details: Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 3

Exterior Features

  • Exterior Walls Materials: Block
  • Roof Material: Composition
  • Pool: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 17369093
  • Lot Size: 7078 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1964

Tax Information

  • Annual Tax: $2,033

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Maricopa

Listing Details


Listed by:
Jonas Funston
Realty ONE Group
(480) 313-6181

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6863055
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$2,354
Cap Rate
3.4%
Cash-on-Cash Return
-12.3%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-7.9%

Purchase Details

Find an Agent

Purchase price:
$999,900
Amount financed:
-$799,920
Down payment:
$199,980
Closing costs:
$29,997
Rehab costs:
$0
Initial cash invested:
$229,977
Square feet:
2,209
Cost per square foot:
$453
Monthly rent per square foot:
$1.99

Financing Details

Find a Lender

Loan amount:
$799,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$5,220
Property tax:
$170
Insurance:
$308
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,698

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,400 $52,800
Vacancy loss: (6%)
6% -$264 -$3,168
Operating income:
$4,136 $49,632

Operating Expenses


% Rent Monthly Yearly
Property taxes: (4%)
4%-$170-$2,034
Insurance: (7%)
7%-$308-$3,696
Property management: (8%)
8%-$352-$4,224
Repairs & maintenance: (5%)
5%-$220-$2,640
Capital expenditures: (5%)
5%-$220-$2,640
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (29%)
29%-$1,270-$15,234

Cash Flow


Monthly Yearly
Net operating income:
$2,866 $34,392
Mortgage payments:
-$5,220 -$62,640
Cash flow:
$2,354 $28,248