15 St Moritz Terrace Park City, Utah
1 bed • 1 bath • 2 guests
Monthly Rent
$28,055
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $265
- Occupancy
- 29%
$0k
$60k
$120k
$185k
$182,470 | $107,126 | $2,047 | 24.4% | 0 | 0 | 68 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 3 (0) | — | |
$108,594 | $55,466 | $1,304 | 22.8% | 0 | 0 | 85 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 3 (0) | — | |
$59,395 | $50,902 | $549 | 29.6% | 2 | 11 | 36 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (13) | — | |
$56,647 | $48,457 | $522 | 29.7% | 2 | 11 | 36 | 6 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.66 (32) | Profile | |
$49,713 | $42,049 | $463 | 29.4% | 1 | 4 | 34 | 1 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | — |
Seasonality
Break-even
$3,389/mo
Avg profit / month
-$1,051/mo
Best profit month
Feb $2,451
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-277.08%
Payback Period Days
0