property-location

1123 Woodside Ave Park City, Utah

1 bed • 2 bath • 2 guests

Monthly Rent

$34,061

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$429
Occupancy
22%

$0k

$35k

$65k

$100k

Walking Distance to Main Street and Town Lift
$100,477
$48,731
$382
72%
143221$0✅✅✅Yes / No❌⭐️ 4.83 (63)Profile
The Kings Crown | New Ski In Out 1BR at PC Base
$55,272
$27,650
$492
30.8%
162932$200✅✅❌Yes / Yes✅⭐️ 4.98 (63)Profile
*Park City Old Town Beauty!*
$50,675
$12,710
$369
37.6%
1411122$0❌✅✅Yes / Yes❌⭐️ 5 (35)Profile
The Lodge at Mountain Village | Gorgeous Ski-In/Ski-Out Condo | A Nestique Property
$49,148
$35,503
$581
23.2%
147232$0❌❌✅Yes / Yes❌⭐️ 2.45 (7)

—

PARK STATION 213-1 condo
$48,905
$33,504
$416
32.2%
147401$0❌❌❌No / No❌⭐️ 0 (0)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,307/mo

Avg profit / month

-$2,469/mo

Best profit month

Feb $1,783

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-635.58%

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.