property-location

1637 Village Round Dr Park City, Utah

2 bed • 2 bath • 4 guests

Monthly Rent

$42,879

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$520
Occupancy
23%

$10k

$40k

$70k

$100k

Five-Diamond Resort | Spa | Ski in/out | Powder
$101,288
$49,651
$744
37.3%
246432$0❌❌✅Yes / Yes❌⭐️ 2.5 (3)

—

Canyons Resort GEM: Luxury 2 Bed Condo
$82,464
$59,608
$463
48.8%
263822$150✅✅✅Yes / Yes✅⭐️ 4.93 (245)Profile
Rustic Mountain Charm at The Canyons
$80,566
$45,687
$510
43.3%
288922$0❌❌❌Yes / Yes❌⭐️ 2.45 (19)

—

Luxe Canyons Condo w/ Golf Course Views!
$76,821
$65,538
$676
31.1%
265832$181✅✅❌Yes / Yes✅⭐️ 4.99 (143)Profile
Spacious Condo in Park City - Canyons Village
$70,150
$48,001
$506
38%
284432$0✅✅✅Yes / Yes✅⭐️ 5 (6)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,980/mo

Avg profit / month

-$1,406/mo

Best profit month

Feb $3,977

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-239.86%

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.