BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Bell Wash Ct, Sedona, AZ, 86351

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$95,153

Profit (Cash Flow)

$25,783

Cash on Cash Return

237.6%

Annual Revenue

$95,153

AirDNA projects $501/night at 52% occupancy ($95,153). Airbtics projects $538/night at 63% occupancy ($123,795). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $501 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$67,556	$118,736	$193,423	$241,129
Occupancy	54%	62%	72%	86%
Nightly Rate	$334	$514	$722	$752

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sedona Multifamily Retreat - 2 Side-by-Side Condos	$164,999	$470	94%	4	2	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (40)
LUX at Pinon Woods ~ Best Red Rock Views	$86,193	$356	64%	4	2	1	$429	❌	✅	✅	Y / Y	⭐️ 5 (28)
Sedona Hangout On The Green-Game Room & Lounging	$82,380	$409	54%	4	2	1	$309	❌	✅	❌	Y / Y	⭐️ 4.7 (35)
Luxurious 4 Bedroom Home with Red Rock Views	$68,132	$308	54%	4	2	1	$240	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
The Boho- Large Sauna, Yoga Studio & Secret Room!	$73,257	$293	67%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (143)
Large Beautiful Property - VIEWS - Paradise	$62,309	$277	59%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
mi casa	$42,758	$170	67%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (40)
4 Tranquil Suites w/ BBQ + Red Rock Panorama	$184,464	$1,050	48%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Pegasus Ranch - National Forest! 3 acres & hot tub	$126,310	$680	50%	4	5	1	$428	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Pam's Retreat-5 mi from Chapel Rock/Vortex	$63,310	$192	87%	4	2	2	$199	❌	✅	✅	Y / Y	⭐️ 5 (77)
Golf course w/ a pond! Pool & outdoor BBQ	$144,936	$674	58%	4	4	1	$428	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Quintessential Sedona Beauty! Panoramic Red Rock V	$118,770	$578	55%	4	4	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (120)
The Hideaway in Sedona - Pool/Spa, Hiking & more!	$175,258	$566	83%	4	4	1	$550	✅	✅	❌	Y / Y	⭐️ 4.9 (90)
Entertaining, Hot Tub + Views! Raintree - S051	$155,228	$508	81%	4	2	2	$300	❌	✅	✅	Y / Y	⭐️ 4.7 (197)
Hike Paradise with infinity pool	$228,151	$721	86%	4	4	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (38)
Sedona Luxury Retreat with Scenic Red Rock Views!	$180,269	$728	67%	4	2	1	$387	❌	❌	❌	Y / Y	⭐️ 5 (9)
Stunning Luxury Paradise with Views, Pool and Hot	$195,472	$728	72%	4	5	1	$595	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
VIEWS! Gorgeous newly remodeled 4 bed 2.5 bath	$109,312	$412	71%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (163)
Backyard Sanctuary & Hot Tub! Sedona Bella Dona	$93,038	$735	34%	4	3	1	$309	❌	✅	❌	Y / Y	⭐️ 4.8 (17)
Nestled in Red Rocks: Modern Luxury w/ Hot Tub	$70,442	$336	55%	4	4	2	$299	❌	✅	❌	Y / Y	⭐️ 5 (26)
4 Inviting Suites Perfect for Sedona Exploration	$185,975	$833	61%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Gecko Retreat -Fall in Sedona+Hot Tub-Heated Pool!	$248,499	$980	69%	4	3	1	$309	✅	✅	✅	Y / Y	⭐️ 4.9 (31)
Sedona Village Cabin, Hot tub, Views+ EV Charger!	$97,908	$483	53%	4	3	1	$387	❌	✅	❌	Y / Y	⭐️ 4.8 (29)
Luxury Modern Home, Hot Tub! Saddlehorn - S119	$127,027	$427	77%	4	3	2	$545	❌	✅	❌	Y / Y	⭐️ 4.9 (48)
Tropiz del Norte: Historic Red Rock Estate w/Pool	$161,572	$731	60%	4	5	3	$699	✅	✅	❌	Y / Y	⭐️ 4.8 (30)
Expansive Sedona Retreat w/ Private Hot Tub, Views	$64,931	$330	50%	4	3	2	$336	❌	✅	❌	Y / Y	⭐️ 4.8 (37)
Sedona Casa Roja_Amazing Views + Hot Tub & Deck!	$148,858	$564	70%	4	3	1	$309	✅	✅	✅	Y / Y	⭐️ 5 (50)
Sedona Retreat w/ Patio, Bar & Swim Spa!	$88,794	$330	71%	4	3	2	$336	✅	✅	❌	Y / Y	⭐️ 4.9 (39)
Gorgeous Home w/ Hot Tub & Casita! Quail Hollow -	$65,371	$327	54%	4	3	1	$340	❌	✅	✅	Y / Y	⭐️ 4.8 (42)
4 Br Home with a stellar view in a quiet area	$260,046	$676	100%	4	4	2	$350	❌	✅	❌	Y / Y	⭐️ 5 (9)
Unplug in the Red Rocks	$81,548	$288	73%	4	2	2	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (149)
Sedona High Desert Sanctuary, Views, Deck Luxury!	$144,062	$717	54%	4	3	1	$431	❌	✅	❌	Y / Y	⭐️ 4.8 (13)
Spacious Sedona Home, Views, Walk to Famous Trails	$51,988	$185	72%	4	2	2	$230	✅	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Sedona Chapel Area Charm Red Rock Views!	$59,801	$521	30%	4	3	1	$309	❌	❌	✅	Y / Y	⭐️ 5 (19)
La Colibri Rouge II	$170,059	$484	96%	4	4	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (9)
Luxury Sedona Retreat w/ Pool & Hot Tub	$160,662	$812	53%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (22)
Wild Horse Mesa Villa - 4Bd, 2.5 Ba - Sleeps 8	$165,986	$746	60%	4	3	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (6)
4 Tranquil Suites w/ BBQ + Red Rock Panorama	$200,417	$702	78%	4	4	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

237.63% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,783	$51,566	$77,350	$103,133	$128,917	$257,834	$773,502
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$25,783	$51,566	$77,350	$103,133	$128,917	$257,834	$773,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

237.63%

Payback Period Days

153

Return on Investment

237.63%

15 Bell Wash Ct Sedona, Arizona, 86351

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,058

Zestimate

$95,153

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $501/night at 52% occupancy ($95,153.36). Airbtics projects $538/night at 63% occupancy ($123,795).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$125,334

Avg annual revenue

63%

Avg occupancy rate

$538

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

$40k

$115k

$185k

$260k

$25,783

Profit

Revenue

$95,153

Operating Expenses

$24,370

Operating Income

$70,783

Net Effective Rent

$45,000

Profit (Cash Flow)

$25,783

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

237.63%

Payback Period Days

153