42 Vista Bonita Dr Sedona, Arizona, 86336
4 bed • 3 bath • 12 guests
Est. $4,648/mo
Inquire about this property
Contact Agent
$969,100
Zestimate
Airbnb Investor Score
$51,891
Annual Profit
12.1%
Cap Rate
22.2%
Cash on Cash
$150,510
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $549/night at 56% occupancy.Projected nightly rate is $606/night at 68% occupancy.
Top 58% of comparables
Top 46% 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.
$153,508
Avg annual revenue
68%
Avg occupancy rate
$606
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$145k
$235k
$335k
Sign up to see the data on 40 all comparables
$51,891
Profit
Revenue
$150,510
Operating Expenses
$33,246
Operating Income
$117,263
Mortgage & Taxes
$65,372
Profit (Cash Flow)
$51,891
$233,643
Cash Investment
Down Payment
$193,820
Renos & Furnishing
$10,750
Closing Costs
$29,073
Total
$233,643
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.2%
Cap Rate
12.1%
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
$45,994
Deductible property tax
$9,594
Your total deduction
$45,600
Your adjusted annual income
$150,000 - $45,600 = $104,400
Taxes on $104,400 (30%)
$31,320
Your old tax bill
$45,000
Your new tax bill
$31,320
Estimated tax savings
$13,680
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:
0.37 sqft
Year built:
1989
Size:
1,924 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric, Solar
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.37 sqft
- Building area: 1,924 sqft
- Garage: Yes
- Heating: Electric, solar
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: Mountain(s), Panoramic, None
- Parking: 2 Car, Garage Door Opener
- Amenities: Built-In Electric Oven
- Price per square foot: $504
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 40159015
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $746,008
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $970,500
Schools
- Elementary School: Manuel De Miguel Elementary School with 8/10 star rating
- Middle School: Mount Elden Middle School with 2/10 star rating
- High School: Flagstaff High School with 9/10 star rating