BNBCalc Short Term Rental Investment Analysis Sedona View Trail, Sedona, AZ

1 bed • 2 bath • 1 guests • $1,072,400

BNB

Calc

Annual Revenue

$47,745

Profit (Cash Flow)

$17,241

Cap Rate

2.6%

Annual Revenue

$47,745

AirDNA projects $195/night at 75% occupancy ($53,416). Airbtics projects $172/night at 76% occupancy ($47,744). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,459	$43,125	$59,631	$101,586
Occupancy	62%	79%	89%	96%
Nightly Rate	$130	$145	$178	$283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Special Last Minute Discounts - Studio - View!	$45,492	$143	86%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (69)
5 Star Lux Villa Gorgeous Panoramic Red Rock Views	$103,235	$303	93%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (140)
Spectacular Panoramic Red Rock Views!	$41,859	$238	46%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (239)
Willow Cottage in the Trees/Heart of Sedona	$32,899	$138	62%	1	1	1	$79	❌	❌	❌	N / Y	⭐️ 5 (410)
Sedona Casita Serene	$44,700	$140	84%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (347)
Wake Up to the Sedona Mountains in a Cozy Casita	$58,775	$172	92%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (508)
Casita Amongst the Trees	$46,258	$124	96%	1	1.5	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (95)
Birch Boulevard Bungalow... Clean cozy convenient	$65,049	$178	98%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (400)
Studio/Efficiency - Private Bath, Patio & Entrance	$30,632	$107	69%	1	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (176)
Spacious 1 Bedroom, 1 Bath in the Heart of Sedona!	$71,010	$217	86%	1	1	1	$90	❌	✅	✅	Y / Y	⭐️ 5 (218)
Sedona Green Garden Gem w. private hot Tub	$49,833	$136	98%	1	1	1	$75	❌	✅	❌	N / Y	⭐️ 5 (384)
A Home in the Heart of West Sedona w/Private Patio	$52,243	$183	78%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (802)
Desert Mermaid - Comfy & Cozy in West Sedona!	$45,708	$174	70%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (17)
Gamer's Lounge \| Arcade, Board Games, King Bed!	$25,510	$106	62%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 5 (180)
Heavenly 1 BR Suite in the Heart of West Sedona	$33,110	$120	73%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (202)
Sedona's Calling on Inspirational Drive	$32,160	$140	59%	1	1	1	$80	❌	❌	✅	N / Y	⭐️ 5 (295)
Cowboys & Angels - Classic West Sedona location	$31,322	$159	52%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (16)
Honeysuckle Villa- Romantic Getaway	$122,273	$374	89%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (279)
Sunset Casita, serene, immaculate, comfy kingbed	$32,819	$114	76%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (524)
"Casita Mariposa" - Luxury Private Casita	$59,675	$281	57%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (81)
Peaceful Casita Escape in Sedona	$39,815	$115	88%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (239)
All NEW reno - walkable to shops, eats & hikes	$51,293	$161	85%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (56)
Lofts of Sedona #1	$29,976	$132	60%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (235)
Lofts of Sedona #4	$35,082	$142	65%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (292)
Central, Artsy Loft with Big Views	$56,677	$155	97%	1	1	1	$77	❌	❌	❌	Y / Y	⭐️ 5 (402)
Lofts of Sedona #3	$33,971	$145	62%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (251)
The Quirky Bird Centrally Located, Airport Vortex	$54,964	$180	82%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (93)
Secluded Guest Suite near the Creek	$127,230	$428	80%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Sedona Sacred Suite- private room, bath & balcony!	$31,591	$130	64%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.5 (82)
Desert Poppy Villa- Romantic Getaway	$82,995	$348	64%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (191)
Best Location in Sedona? We Think so!	$46,082	$146	85%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (341)
Tranquil 1 BR in a quiet location	$44,817	$131	90%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (154)
Studio Steps from Hiking Trails! Red Rock Views	$37,860	$109	91%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (383)
Shaman's Den - Serenely decorated space w/a view	$32,312	$161	53%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (18)
The Trail Hub. Private, Great Location!	$38,425	$104	99%	1	1	3	$79	❌	❌	❌	N / Y	⭐️ 5 (118)
Serene Sedona Retreat! Private, Cozy yet spacious!	$28,406	$134	53%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (374)
Carnelian Coyote - Fabulous Condo in West Sedona	$31,520	$162	52%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (15)
Unique Location Guest Suite w/ Resort Park Views	$59,805	$172	95%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (252)
Buddha’s Bedroom \| Central Sedona, King Bed!	$27,525	$100	69%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.8 (353)
Breathtaking scenery with all the comforts of home	$62,850	$212	81%	1	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)

Return Metrics

6.86% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,241	$34,482	$51,723	$68,964	$86,205	$172,411	$517,233
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$857,920	$857,920	$857,920	$857,920	$857,920	$857,920	$857,920
Down Payment	$214,480	$214,480	$214,480	$214,480	$214,480	$214,480	$214,480
Property Appreciation	$32,172	$65,309	$99,440	$134,595	$170,805	$368,815	$1,530,596
Total Return	$1,121,813	$1,172,191	$1,223,563	$1,275,960	$1,329,411	$1,613,627	$3,120,230

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.86%

Cap Rate

2.59%

Return on Investment

23.86%

Sedona View Trail Sedona, Arizona, 86336

1 bed • 2 bath • 1 guests

Purchase Price

Est. $5,144/mo

Inquire about this property

Contact Agent

$1,072,400

Zestimate

-1

Airbnb Investor Score

-$44,482

Annual Profit

2.6%

Cap Rate

6.9%

Cash on Cash

$47,745

Annual Revenue

BNBCalc predicts this property will get $172 per night with 76% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$49,443

Avg annual revenue

76%

Avg occupancy rate

$172

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

$60k

$90k

$130k

$17,241

Profit

Revenue

$47,745

Operating Expenses

$19,887

Operating Income

$27,858

Mortgage & Taxes

$10,617

Profit (Cash Flow)

$17,241

$251,152

Cash Investment

Down Payment

$214,480

Renos & Furnishing

$4,500

Closing Costs

$32,172

Total

$251,152

DSCR Ratio

Weak

0.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.86%

Cap Rate

2.59%

Return on Investment

23.86%

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

$50,897

Deductible property tax

$10,617

Your total deduction

$151,345

Your adjusted annual income

$150,000 - $151,345 = -$1,345

Taxes on -$1,345 (30%)

-$403

Your old tax bill

$45,000

Your new tax bill

-$403

Estimated tax savings

$45,403

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:

0.48 sqft

Year built:

1984

Size:

1,984 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.48 sqft

Building area: 1,984 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Refrigerator

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $540

Lot Info

Zoning: -

Land Use: -

Parcel Number: 40140027

Flood Zone: No

Tax Info

Year Assessed: 2025

Assessed Value: $811,716

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,072,400

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