405 Raintree Rd Sedona, Arizona, 86351
4 bed • 3 bath • 12 guests
Est. $5,516/mo
Inquire about this property
Contact Agent
$1,100,000
Zestimate
Airbnb Investor Score
$8,394
Annual Profit
7.5%
Cap Rate
3.0%
Cash on Cash
$114,541
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $454/night at 60% occupancy.Projected nightly rate is $490/night at 64% occupancy.
Top 51% of comparables
Top 41% 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.
$119,238
Avg annual revenue
64%
Avg occupancy rate
$490
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$110k
$190k
$275k
Sign up to see the data on 40 all comparables
$8,395
Profit
Revenue
$114,541
Operating Expenses
$28,570
Operating Income
$85,970
Mortgage & Taxes
$77,575
Profit (Cash Flow)
$8,395
$275,250
Cash Investment
Down Payment
$230,000
Renos & Furnishing
$10,750
Closing Costs
$34,500
Total
$275,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.04%
Cap Rate
7.47%
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
$54,580
Deductible property tax
$11,385
Your total deduction
$107,017
Your adjusted annual income
$150,000 - $107,017 = $42,983
Taxes on $42,983 (30%)
$12,895
Your old tax bill
$45,000
Your new tax bill
$12,895
Estimated tax savings
$32,105
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:
0.56 sqft
Year built:
1997
Size:
2,840 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.56 sqft
- Building area: 2,840 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: Mountain(s), None
- Parking: 2 Car, 3 or More, RV Access/Parking, Garage Door Opener
- Amenities: Reverse Osmosis, Instant Hot Water
- Price per square foot: $378
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 40532050
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $665,625
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools