160 Mission Rd Sedona, Arizona, 86336-4631
3 bed • 2.5 bath • 10 guests
Est. $6,264/mo
Inquire about this property
Contact Agent
$1,301,100
Zestimate
$104,379
Annual Revenue
BNBCalc predicts this property will get $388 per night with 72% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$105,675
Avg annual revenue
72%
Avg occupancy rate
$388
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$100k
$155k
$220k
Sign up to see the data on 40 all comparables
-$10,969
Profit
Revenue
$104,379
Operating Expenses
$27,249
Operating Income
$77,130
Mortgage & Taxes
$88,099
Profit (Cash Flow)
-$10,969
$309,005
Cash Investment
Down Payment
$261,200
Renos & Furnishing
$8,625
Closing Costs
$39,180
Total
$309,005
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.54%
Cap Rate
5.9%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$61,984
Deductible property tax
$12,929
Your total deduction
$163,946
Your adjusted annual income
$150,000 - $163,946 = -$13,946
Taxes on -$13,946 (30%)
-$4,184
Your old tax bill
$45,000
Your new tax bill
-$4,184
Estimated tax savings
$49,184
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
11,761 sqft
Year built:
1991
Size:
2,759 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 207 Calle Diamante | 3 | 2 | 3,257 | - | 7,405 | 2006 | $1,569,000 | 87 |
| 25 Calle Bonita | 4 | 3 | 2,866 | - | 6,098 | 2001 | $1,585,000 | 69 |
| 225 Mogollon Dr | 3 | 2 | 2,020 | - | 11,326 | 1970 | $800,000 | - |
| 85 Santa Barbara Dr | 4 | 3 | 2,153 | - | 13,068 | 1985 | $1,625,000 | 41 |
| 305 Mountain Shadows Dr | 3 | 2 | 1,894 | - | 11,761 | 1987 | $791,250 | 109 |
| 1950 Iris Ln | 3 | 3 | 1,227 | - | 11,326 | 1976 | $990,000 | 7 |
| 302 Calle Linda | 3 | 3 | 2,879 | - | 6,970 | 2006 | $2,000,000 | 111 |
| 65 Crimson View Dr | 3 | 3 | 2,958 | - | 6,970 | 1999 | $1,150,000 | 75 |
| 1960 Sanborn Dr | 2 | 2 | 1,025 | - | 7,405 | 1980 | $780,000 | 53 |
| 20 Windmill Dr | 2 | 2 | 1,536 | - | 12,197 | 1989 | $780,000 | 61 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 11,761 sqft
- Building area: 2,759 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 408-25-132
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $89,714
- County Est. Land Value: $173,593
- Assessed Land Value: $17,359
- County Est. Structure Value: $723,550
Market Estimate: $1,255,102
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/24/24 | $1,250,000 | 0% | Sedaz Jan Property Llc |
| 03/21/22 | $0 | 0% | Houston Holdings V Llc |
| 12/18/20 | $0 | 0% | David J Houston |
| 12/18/20 | $900,000 | 0% | David J Houston |
| 12/18/20 | $0 | 0% | David J Houston |
| 09/28/17 | $545,000 | 74% | Miles F Beckler, Melanie R Drangmeister |
| 10/28/14 | $475,000 | 0% | Lynne N|Neely Stephen D Gallagher |
| Invalid Date | $0 | 0% | Carroll Trust |
| Invalid Date | $322,000 | 0% | Harrison C Mack |
| Invalid Date | $55,000 | 0% | Charles Stitzel |
Ownership
- Name: Sedaz Jan Property Llc
- Owner Occupied: No
- Owner Mailing Address: 160 Mission Rd, Sedona, Az 86336
- Years Owned: 7
- Home Equity: $432,400
- Mortgage Balance Remaining: $450,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No