88 Chapel Rd Sedona, Arizona, 86336
4 bed • 4 bath • 12 guests
Est. $5,516/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$40,768
Annual Profit
10.3%
Cap Rate
14.8%
Cash on Cash
$151,752
Annual Revenue
BNBCalc predicts this property will get $611 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 56% 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.
$153,771
Avg annual revenue
68%
Avg occupancy rate
$611
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
$40,768
Profit
Revenue
$151,752
Operating Expenses
$33,408
Operating Income
$118,344
Mortgage & Taxes
$77,575
Profit (Cash Flow)
$40,768
$275,500
Cash Investment
Down Payment
$230,000
Renos & Furnishing
$11,000
Closing Costs
$34,500
Total
$275,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.79%
Cap Rate
10.29%
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
$74,678
Your adjusted annual income
$150,000 - $74,678 = $75,322
Taxes on $75,322 (30%)
$22,597
Your old tax bill
$45,000
Your new tax bill
$22,597
Estimated tax savings
$22,403
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com