$725,000
Avg. Purchase Price
$295
Avg. Nightly Rate
62%
Avg. Occupancy
desert
Market Type
Sedona's red rocks and spiritual tourism create a unique premium market. The small town has limited inventory, supporting strong nightly rates.
Property Details
$
Financing
%
%
years
Expected Income
$
%
nights
%
Need better revenue assumptions?
Operating Expenses
$
$
$
$
$
%
%
Monthly Cash Flow
$230
Annual Cash Flow
$2,766
Cash-on-Cash Return
1.4%
Cap Rate
6.4%
Break-Even Occupancy
60%
Viable deal
Main cushion: break-even is 2 pts below modeled occupancy.
Comparing multiple properties?
Compare 5 deals side by side. One-time purchase, $29.
Sedona STR Market Highlights
- 1Red rock scenery creates Instagram-worthy properties
- 2Spiritual and wellness tourism is significant draw
- 3Limited inventory supports premium pricing
- 4Day-trippers from Phoenix extend awareness
Seasonality in Sedona
Spring and fall are peak with perfect weather. Summer is slower due to heat. Winter sees holiday travelers.
Analyze for VRBO Instead
Model this property with VRBO's 5% commission plus processing assumption.
Sedona STR Regulations
Sedona has implemented STR regulations including registration requirements and neighborhood occupancy caps.
View Full RegulationsNearby Markets
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Exploring other markets?
View All MarketsMarket averages are estimates for educational purposes only. See full disclaimer