16151 E Bolling Dr Denver, Colorado
4 bed • 3 bath • 8 guests
$58,456
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 49%
$5k
$40k
$75k
$115k
$113,812 | $58,880 | $500 | 62.3% | 5 | 16 | 32 | 9 | 3 | $155 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (89) | Profile | |
$107,764 | $51,497 | $559 | 52.9% | 4 | 14 | 13 | 9 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$88,670 | $62,405 | $520 | 46.8% | 5 | 16 | 31 | 8 | 4 | $225 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (121) | Profile | |
$80,762 | $60,073 | $448 | 49.4% | 5 | 10 | 34 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (19) | — | |
$75,263 | $56,818 | $462 | 44.7% | 5 | 10 | 28 | 5 | 3 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (65) | Profile |
Seasonality
Break-even
$2,285/mo
Avg profit / month
$2,587/mo
Best profit month
Jul $6,068
$58,456
Revenue
Revenue
$58,456
Cleaning
$6,476
Cohost commission
$11,691
Owner payout
$40,288
$0
Cash Investment
Renos & Furnishing
$0
Total
$0