▶ Tour
▶ Tour
Stunning single-level Southwestern-style home in Harris Estates, ideally positioned adjacent to Smith Rock State Park, w/ breathtaking views of Smith Rock. This one-of-a-kind property features a private 732 SF attached casita w/ proven Airbnb income, offering excellent flexibility for guests or investment potential. The whole home showcases soaring ceilings, exposed wood beam detail, solid wood doors & trim, travertine floors & counters, wood floors & generous storage. Thoughtful floor plan provides excellent bdrm separation (all en-suites) & comfortable living spaces. Enjoy multiple covered & enclosed patios designed to take full advantage of the incredible Central Oregon scenery. Situated on 5.18 acres w/ over 4 acres of irrigation, fenced & ideal for horses, livestock, or hobby farming, w/ detached shop/barn. Recent updates incl new roof, stucco, & fencing. Rare opportunity to own a truly special property in an unbeatable location near world-class recreation.
Listing courtesy of Cascade Hasson SIR, agent Nicolette Rice
Data last updated July 13, 2026
Based on information from Oregon Data Share. All information provided is deemed reliable but is not guaranteed and should be independently verified. Listing information is for consumers personal, non-commercial use only.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $1,000,000 · $250,000 down · 30 year term
Monthly cash flow, cap rate, and cash-on-cash return at this price. Every number is an estimate you can adjust to your own financing and rent.
Estimate $2,799 ($2,525–$3,225) · HUD Fair Market Rent (FY2025), Deschutes County, 4BR. Edit to your own number.
At $1,250,000 with 20% down, this property runs $5,364 per month negative. Adjust the price, down payment, or rent to find what works.
Estimates only, not investment advice or a guarantee of rent, value, or return. Figures depend on the numbers you enter and current market conditions. Verify with your lender, tax advisor, and a Ryan Realty broker before you rely on them.
We pull climate risk data from FEMA flood maps, the Deschutes County wildland-urban interface map, and NOAA heat trends. Detailed scoring for this property is on request.
Get the climate reportWe compute vacation rental projections from comparable short-term rentals in the same community, weighted by bed count, view, and amenities. A custom projection for this property is on request.
Get the rental projection