property-location

1561 Three Kings Dr Park City, Utah

2 bed • 2 bath • 4 guests

Monthly Rent

$54,755

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$621
Occupancy
24%

$5k

$65k

$125k

$190k

Park City Ski in Ski out & Sundance
$191,389
$60,665
$1,120
46.8%
281922$225❌✅❌Yes / Yes✅⭐️ 4.67 (3)Profile
3K27 by Park City Experience
$132,646
$24,452
$1,322
27.5%
263722$300✅✅❌Yes / Yes❌⭐️ 0 (0)Profile
2 Min Walk To Park City Base*Hot Tub Pool*
$115,373
$42,078
$772
41%
2511532$300✅✅❌Yes / Yes✅⭐️ 4.9 (21)Profile
Cozy Townhome next to PC Resort! Stylish 2BR/2BA +loft deck +more
$90,673
$44,943
$562
44.2%
267722$0✅❌❌Yes / Yes❌⭐️ 2.5 (45)

—

True Ski-In/Ski-Out to Park City Mountain Resort I Managed by Park City Lodging
$87,963
$40,678
$775
31.1%
2816643$0❌❌❌No / No❌⭐️ 2.45 (6)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,362/mo

Avg profit / month

-$799/mo

Best profit month

Feb $6,076

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-122.31%

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.