property-location

1689 Captain Molly Dr Park City, Utah

2 bed • 3 bath • 4 guests

Monthly Rent

$47,697

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$538
Occupancy
24%

$10k

$50k

$90k

$135k

3K27 by Park City Experience
$132,484
$24,452
$1,322
27.5%
263722$300✅✅❌Yes / Yes❌⭐️ 0 (0)Profile
Old Town Dual Master - On Bus Line + Walk to PCMR
$80,252
$45,385
$474
46.4%
263142$275✅✅✅Yes / Yes❌⭐️ 4.97 (75)Profile
All Seasons 2BR | Walk to Park City Mountain
$75,232
$26,849
$543
38%
269932$199✅❌❌Yes / Yes❌⭐️ 4.84 (80)Profile
Luxury Condo; Just steps to PCMR/Historic Main St!
$68,050
$29,559
$487
38.3%
268252$149✅✅✅Yes / Yes❌⭐️ 4.93 (97)Profile
Updated Park City Condo with Pool & Hot Tub Access
$66,439
$41,049
$592
30.8%
264142$250✅✅❌No / No❌⭐️ 4.89 (36)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,474/mo

Avg profit / month

-$1,499/mo

Best profit month

Feb $4,490

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-245.34%

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.