property-location

105 Park Dr Glenwood Springs, Colorado

2 bed • 1 bath • 4 guests

Monthly Rent

$56,442

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$331
Occupancy
47%

$15k

$70k

$120k

$180k

Hot Tub & Sauna Firepit Patio Views Romantic
$176,744
$110,304
$613
79%
246922$90❌✅❌Yes / Yes❌⭐️ 4.99 (161)Profile
Moon River - Aspen Luxury @ Glenwood Springs Price
$100,133
$52,527
$326
84.1%
243832$150❌✅❌Yes / Yes✅⭐️ 4.92 (104)Profile
Contemporary Retreat by Roaring Fork River with AC
$93,005
$60,767
$375
68%
264932$130❌❌✅Yes / Yes❌⭐️ 4.97 (359)Profile
Charming Historic! Walking Distance to Town!
$86,753
$56,393
$313
75.8%
242932$175❌❌✅Yes / Yes❌⭐️ 4.84 (180)Profile
Riverside w/patio + views
$85,053
$46,949
$287
81.3%
244821$99❌❌✅Yes / Yes❌⭐️ 4.98 (247)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,045/mo

Avg profit / month

-$342/mo

Best profit month

Mar $3,598

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-38.53%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.