property-location

1659 Captain Molly Dr Park City, Utah

1 bed • 1 bath • 2 guests

Monthly Rent

$28,731

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$263
Occupancy
30%

$5k

$25k

$50k

$70k

Shadow Ridge 114-1 | 150 Yards to Slopes | Mountain Views | Food Galley | Pool & Hot Tub | Sauna
$70,987
$39,768
$358
54.3%
147011$0✅❌❌No / No❌⭐️ 2.5 (3)

—

Park City Silver King -Hot Tub/Pool/walk to ski
$54,657
$35,562
$380
39.4%
166232$0✅✅❌Yes / Yes✅⭐️ 5 (3)Profile
Charming 1BR Condo-Heart of Park City-Sleeps 4
$50,384
$14,511
$355
38.9%
141421$0✅✅❌Yes / Yes❌⭐️ 5 (1)Profile
Shadow Ridge 402-3 | Walk to Lifts | Mtn Views | Kitchen | Fireplace | Top Floor | Pool & Hot Tub
$49,390
$33,331
$430
31.5%
147222$0✅❌❌Yes / Yes❌⭐️ 2.1 (6)

—

Cozy and comfortable 1 Bed Condo. Walk To Lifts!
$48,163
$29,675
$258
51.2%
124711$100❌✅❌Yes / Yes❌⭐️ 4.88 (92)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,703/mo

Avg profit / month

-$2,308/mo

Best profit month

Feb $1,278

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-631.5%

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.