1600 Pinebrook Blvd Park City, Utah
3 bed • 2 bath • 6 guests
Monthly Rent
$33,615
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $436
- Occupancy
- 21%
$10k
$45k
$80k
$120k
$116,590 | $57,278 | $648 | 49.3% | 3 | 8 | 76 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$79,352 | $53,671 | $1,063 | 20.5% | 3 | 6 | 42 | 4 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (1) | Profile | |
$69,889 | $49,200 | $533 | 35.9% | 3 | 9 | 32 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (9) | — | |
$59,093 | $33,423 | $519 | 31.2% | 3 | 8 | 61 | 3 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (39) | Profile | |
$55,993 | $26,445 | $430 | 35.7% | 3 | 8 | 96 | 5 | 2 | $185 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (100) | Profile |
Seasonality
Break-even
$4,598/mo
Avg profit / month
-$1,797/mo
Best profit month
Feb $2,451
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-241.83%
Payback Period Days
0