BNBCalc Short Term Rental Investment Analysis 175 Inspirational Drive, Sedona, AZ

2 bed • 3 bath • 6 guests • $761,900

BNB

Calc

Annual Revenue

$59,264

Profit (Cash Flow)

-$13,515

Cap Rate

5.0%

Annual Revenue

$59,264

AirDNA projects $266/night at 78% occupancy ($75,780). Airbtics projects $266/night at 61% occupancy ($59,264). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $266 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,006	$58,861	$88,852	$122,613
Occupancy	42%	59%	78%	93%
Nightly Rate	$223	$268	$305	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 2 Bedroom, 2 Bath in the Heart of Sedona!	$113,355	$318	93%	2	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (33)
Eye of The Tiger	$93,235	$270	91%	2	1	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (310)
Sedona red rock getaway/dog friendly OHV welcome	$38,229	$162	63%	2	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.6 (143)
Astronomer’s Abode \| Central Sedona, Free Laundry!	$40,211	$122	86%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (284)
Home Sweet Home!- With red rock views	$49,121	$221	59%	2	2	1	$155	❌	✅	✅	Y / Y	⭐️ 5 (438)
Love Garden \| Spiritual Retreat	$79,220	$228	94%	2	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (67)
Amazing West Sedona Views – Perfect for Families!	$84,192	$237	96%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (429)
Breathtaking Views! From this Mountain Top Getaway	$112,478	$304	96%	2	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (380)
Hot Tub Under The Stars - Serendipity in Sedona	$51,189	$254	54%	2	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (92)
Zen Garden - Hot Tub Oasis	$63,875	$303	57%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (6)
Couples Retreat Custom Home - West Sedona	$79,401	$315	66%	2	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (196)
Coffee Pot Rock Views w/ Electric Vehicle Outlet	$48,913	$224	59%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (126)
Quiet Haven	$54,008	$191	77%	2	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (102)
Treat yourself to a stunning & serene environment!	$52,888	$289	50%	2	0	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Explore diverse art forms & rich cultural heritage	$53,436	$292	50%	2	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
2BDR townhome with a small-town charm! Sleeps 6.	$52,338	$286	50%	2	0	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Peaceful Sedona Serenity, Central, 6 beds	$70,638	$259	72%	2	2	2	$197	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
2BR @ Sedona Spring Resort - Sedona, AZ	$114,645	$382	82%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Sedona Power house Darling Mid century Home	$74,362	$266	75%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
New! Prime Location/Fireplace/Private Yard	$64,532	$232	76%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Not all who wander are lost in Sedona, AZ	$37,201	$242	42%	2	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Find your peace in this 2BDR/1.5BA that sleeps 6!	$36,739	$239	42%	2	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
A place for healing and spiritual rejuvenation!	$36,315	$242	41%	2	1.5	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Hike from this 2 bedroom in West Sedona	$46,713	$350	36%	2	2	1	$150	❌	❌	❌	N / Y	⭐️ 0 (0)
2BR Loft @ Villas of Sedona - Sedona, AZ	$46,899	$298	43%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (27)
Groovy Mid-Century Modern Home with Yard & Views	$48,314	$197	66%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (119)
SEDONA SPRINGS One or Two Bedroom Beauty	$26,670	$291	22%	2	1.5	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (23)
Villas of Sedona: 2-BR, 2 Baths, Sleep 8, Kitchen	$51,751	$404	35%	2	2	5	$0	✅	✅	❌	N / Y	⭐️ 0 (2)
SEDONA SPRINGS Resort One or Two bedroom SWEET!	$26,036	$285	19%	2	1.5	4	$175	✅	✅	❌	Y / Y	⭐️ 4 (18)
Sedona's Location Spot! With Bonus Room	$46,721	$185	69%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Sedona's Location Spot! 2 Bedroom + Bonus room!	$53,790	$213	69%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.7 (26)
Sedona Private Owner, Two level Suite, Sleeps 10	$43,774	$299	40%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Zenspirational ~ Perfect Location Rustic Cottage	$61,788	$350	41%	2	2	1	$309	❌	✅	❌	Y / Y	⭐️ 4.7 (19)
Beautiful Views! Great Location in West Sedona! Pe	$53,767	$177	83%	2	2.5	24	$275	❌	❌	✅	Y / Y	⭐️ 0 (0)
Unique 2BDR TH (6) w/kit/fireplace/pools. $209 up.	$52,022	$309	46%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Dual suites 2BDR TH (6). Full kit. Resort access.	$58,808	$309	52%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
The Desert Rose A Modern home in a great location	$54,884	$326	46%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Quaint Sedona Cottage w/ Backyard + Views!	$64,416	$176	100%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Villas of Sedona 2BR Resort area Condo	$41,866	$123	93%	2	1.5	6	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
By The Rocks - Amazing views & great location	$73,200	$500	40%	2	2	30	$235	❌	❌	❌	Y / Y	⭐️ 5 (39)

Return Metrics

-7.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,515	-$27,030	-$40,545	-$54,061	-$67,576	-$135,152	-$405,458
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$609,520	$609,520	$609,520	$609,520	$609,520	$609,520	$609,520
Down Payment	$152,380	$152,380	$152,380	$152,380	$152,380	$152,380	$152,380
Property Appreciation	$22,857	$46,399	$70,648	$95,625	$121,350	$262,029	$1,087,431
Total Return	$771,241	$781,269	$792,002	$803,464	$815,674	$888,777	$1,443,873

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.42%

Cap Rate

4.97%

Return on Investment

9.24%

175 Inspirational Dr Sedona, Arizona, 86336

2 bed • 3 bath • 6 guests

Purchase Price

Est. $3,654/mo

Inquire about this property

Contact Agent

$761,900

Zestimate

-18

Airbnb Investor Score

-$13,515

Annual Profit

5.0%

Cap Rate

-7.4%

Cash on Cash

$59,264

Annual Revenue

BNBCalc predicts this property will get $266 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$58,798

Avg annual revenue

61%

Avg occupancy rate

$266

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$55k

$85k

$115k

-$13,515

Profit

Revenue

$59,264

Operating Expenses

$21,384

Operating Income

$37,880

Mortgage & Taxes

$51,395

Profit (Cash Flow)

-$13,515

$181,987

Cash Investment

Down Payment

$152,380

Renos & Furnishing

$6,750

Closing Costs

$22,857

Total

$181,987

DSCR Ratio

Weak

0.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.42%

Cap Rate

4.97%

Return on Investment

9.24%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$36,161

Deductible property tax

$7,543

Your total deduction

$89,927

Your adjusted annual income

$150,000 - $89,927 = $60,073

Taxes on $60,073 (30%)

$18,022

Your old tax bill

$45,000

Your new tax bill

$18,022

Estimated tax savings

$26,978

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:

10,018 sqft

Year built:

1971

Size:

1,026 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Gas Pack, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 10,018 sqft

Building area: 1,026 sqft

Garage: Yes

Heating: Gas pack, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Ceiling Fan(s)

View: Mountain(s), None

Parking: 2 Car, Off Street

Amenities: -

Price per square foot: $742

Lot Info

Zoning: -

Land Use: -

Parcel Number: 40807046

Flood Zone: No

Tax Info

Year Assessed: 2025

Assessed Value: $404,249

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $761,600

Schools