BNBCalc Short Term Rental Investment Analysis 70 Cayuse Trail, Sedona, AZ, 86336

4 bed • 4 bath • 12 guests • $1,267,900

BNB

Calc

Annual Revenue

$106,721

Profit (Cash Flow)

$67,215

Cap Rate

6.3%

Annual Revenue

$106,721

AirDNA projects $604/night at 50% occupancy ($110,303). Airbtics projects $479/night at 61% occupancy ($106,720). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $479 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,282	$85,649	$148,254	$238,129
Occupancy	49%	57%	71%	87%
Nightly Rate	$335	$400	$559	$736

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Red Rock Refuge	$123,352	$377	87%	4	3	1	$500	❌	✅	❌	Y / Y	⭐️ 5 (61)
Serene Retreat - Heated Pool & Spa, Games, 2 Acres	$65,576	$437	41%	4	3.5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (23)
Cathedral Rock Rejuvenation	$39,956	$206	52%	4	4	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (317)
Villa Vortex: A Red Rock Estate.	$160,674	$646	67%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (40)
Casa Mystic: a Family Getaway in the Red Rocks	$70,789	$338	56%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (54)
Cozy Oak Creek Cabin - Pet friendly w/ huge lot	$53,477	$242	57%	4	2	1	$425	❌	❌	✅	Y / Y	⭐️ 5 (55)
Red Rock Creek Access with Cathedral Views!	$113,162	$326	94%	4	2	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (126)
Mesmerizing Desert Lodge – Perfect for Families!	$150,121	$432	93%	4	3	2	$255	❌	❌	❌	Y / Y	⭐️ 5 (91)
Views, Outdoor Dining, Bonus Casita! Red Rock Loop	$99,405	$663	40%	4	3	1	$387	❌	❌	✅	Y / Y	⭐️ 5 (29)
Crescent Moon Ranch! River Access!	$73,049	$326	58%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (174)
Creek front Sedona Home + Casita, near Cathedral	$129,222	$530	66%	4	3	2	$298	❌	❌	✅	Y / Y	⭐️ 5 (190)
Luxury home Sedona's best Sunrise/Sunsets Views	$108,997	$455	65%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (80)
Château Sedona, your castle in the sky!	$117,863	$375	85%	4	3.5	3	$399	❌	❌	❌	Y / Y	⭐️ 5 (171)
Sedona Oasis: Luxe Home w/ Views, Hot Tub, & More!	$123,393	$380	88%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (121)
New West Sedona - Spectacular Red Rocks Views	$97,372	$378	65%	4	4	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (317)
Roadrunner Retreat \| Deck, Firepit, Fenced Yard	$48,037	$255	48%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (18)
Sedona Hideaway with Hot Tub and Finnish Sauna	$123,911	$413	80%	4	3	1	$185	❌	✅	❌	Y / Y	⭐️ 5 (380)
SEDONA Vortex-Amazing Mountain Views, Addt’l Suite	$84,669	$447	51%	4	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (48)
Welcome Home to West Sedona - Hot tub!	$61,725	$255	62%	4	2	1	$240	❌	✅	❌	Y / Y	⭐️ 5 (302)
Casa De La Luna	$131,881	$690	52%	4	2.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
Enjoy Amazing Views & Private Deck at Casa Essex!	$102,504	$879	31%	4	2	1	$282	❌	✅	❌	Y / Y	⭐️ 4.8 (46)
Juniper Retreat W Sedona/Bike Storage/Pet Friendly	$78,074	$374	56%	4	2	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (37)
Gorgeous NEW home - Epic Sunsets, Walk to Trails!	$183,235	$530	93%	4	2	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (106)
Sedona Skydance - Great Location & Hot Tub!	$78,191	$419	49%	4	2	1	$309	❌	✅	✅	Y / Y	⭐️ 5 (16)
Red Rock Haven \| Family Retreat in Sedona	$30,836	$144	49%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.5 (176)
A True Sanctuary in the Red Rocks of Sedona!	$110,556	$455	66%	4	2	3	$195	❌	✅	❌	Y / Y	⭐️ 5 (224)
Southwestern Home w/Hot Tub, Firepit & Privacy	$79,587	$387	56%	4	2	2	$240	❌	✅	✅	Y / Y	⭐️ 5 (70)
Owl House - Rare Sedona Pool Spa Oasis	$123,148	$385	86%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (118)
Red Rock Rejuvenation	$30,546	$215	35%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Sedona Vista To Red Rock pets friendly and Hot Tub	$76,757	$306	65%	4	2	3	$300	❌	✅	✅	Y / Y	⭐️ 4.5 (52)
Spacious Sedona Home w/ Red Rock Views!	$61,782	$439	37%	4	3.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (45)
West Sedona Retreat	$71,354	$358	51%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Desert Moonstone in the Red Rocks	$170,762	$723	63%	4	3.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (38)
Sedona Magnificence NEW Hot Tub Corn hole & BBQ	$115,445	$664	46%	4	1.5	2	$425	✅	✅	❌	Y / Y	⭐️ 5 (75)
Luxury Sedona Cathedral Mansion w/ Chapel and spa.	$159,912	$1,279	34%	4	2.5	2	$500	❌	✅	✅	Y / Y	⭐️ 4.5 (16)
Sedona High Desert Sanctuary, Views, Deck Luxury!	$138,200	$670	55%	4	0	1	$431	❌	✅	❌	Y / Y	⭐️ 5 (16)
LUXE Sedona home, AMAZING VIEW w/ WEDDING CHAPEL	$180,876	$1,284	38%	4	2.5	2	$500	❌	✅	✅	Y / Y	⭐️ 5 (29)
Spacious Hummingbird 4 bedroom Contemporary House!	$113,866	$350	87%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (12)
Hummingbird Hideaway West Sedona Hot Tub Retreat	$83,997	$270	85%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (35)
West Sedona House w/ Deck & Views, 3 Mi to Uptown!	$220,349	$862	69%	4	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (112)

Return Metrics

38.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$67,214	$134,429	$201,644	$268,859	$336,073	$672,147	$2,016,442
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,141,110	$1,141,110	$1,141,110	$1,141,110	$1,141,110	$1,141,110	$1,141,110
Down Payment	$126,790	$126,790	$126,790	$126,790	$126,790	$126,790	$126,790
Property Appreciation	$38,037	$77,215	$117,568	$159,132	$201,943	$436,051	$1,809,626
Total Return	$1,373,151	$1,479,544	$1,587,112	$1,695,891	$1,805,917	$2,376,099	$5,093,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.22%

Cap Rate

6.29%

Return on Investment

66.94%

70 Cayuse Trail Sedona, Arizona, 86336

4 bed • 4 bath • 12 guests

Purchase Price

Est. $6,081/mo

Inquire about this property

Contact Agent

$1,267,900

Zestimate

110

Airbnb Investor Score

-$20,456

Annual Profit

6.3%

Cap Rate

38.2%

Cash on Cash

$106,721

Annual Revenue

BNBCalc predicts this property will get $479 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$104,665

Avg annual revenue

61%

Avg occupancy rate

$479

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

$30k

$90k

$155k

$220k

$67,215

Profit

Revenue

$106,721

Operating Expenses

$26,954

Operating Income

$79,767

Mortgage & Taxes

$12,552

Profit (Cash Flow)

$67,215

$137,790

Cash Investment

Down Payment

$126,790

Renos & Furnishing

$11,000

Total

$137,790

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.22%

Cap Rate

6.29%

Return on Investment

66.94%

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

$74,833

Deductible property tax

$12,552

Your total deduction

$147,545

Your adjusted annual income

$150,000 - $147,545 = $2,455

Taxes on $2,455 (30%)

$736

Your old tax bill

$45,000

Your new tax bill

$736

Estimated tax savings

$44,264

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:

0.4 sqft

Year built:

1973

Size:

3,074 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.4 sqft

Building area: 3,074 sqft

Garage: No

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Ceiling Fan(s)

View: Mountain(s), Panoramic, None

Parking: 3 or More, Off Street

Amenities: -

Price per square foot: $412

Lot Info

Zoning: -

Land Use: -

Parcel Number: 40819010

Flood Zone: No

Tax Info

Year Assessed: 2025

Assessed Value: $886,218

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,267,900

Schools