property-location

1823 Captain Molly Dr Park City, Utah

2 bed • 3 bath • 4 guests

Monthly Rent

$51,534

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$498
Occupancy
28%

$5k

$55k

$105k

$155k

Hotel Park City Private Condo - 1485 sqft
$155,240
$133,218
$1,728
24.6%
282333$0❌❌❌Yes / Yes❌⭐️ 2.5 (3)

—

Silver Star 702 | Apres Ski Hot Tub
$152,068
$71,196
$705
59.1%
261232$0✅✅❌Yes / Yes❌⭐️ 5 (1)Profile
Park City Mountain Lodge + Hot Tub - Dogs Welcome!
$99,261
$71,847
$548
49.6%
264842$0✅✅✅Yes / Yes❌⭐️ 4.7 (23)Profile
Old Town Dual Master - On Bus Line + Walk to PCMR
$80,308
$45,385
$474
46.4%
263142$275✅✅✅Yes / Yes❌⭐️ 4.97 (75)Profile
All Seasons 2BR | Walk to Park City Mountain
$75,297
$26,849
$543
38%
269932$199✅❌❌Yes / Yes❌⭐️ 4.84 (80)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,449/mo

Avg profit / month

-$1,155/mo

Best profit month

Feb $5,316

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-182.37%

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.