property-location

2000 Prospector Ave Park City, UT

2 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$40,317

Annual Revenue

Median of 24 comps selected by Rodrigo, creator of this analysis.

$5k

$25k

$45k

$70k

Downtown, Ski, Hot Tub, Fireplace | By InvitedHome
$68,661
$490
29%
23513$415❌✅✅Yes / Yes❌⭐️ 4.9 (20)Profile
The Yellow House - Old Town 2BR
$67,784
$330
48%
22413$125❌✅❌Yes / Yes❌⭐️ 4.87 (178)Profile
Park City Condo - 3 Min Walk to the Slopes!
$52,727
$435
27%
22413$172❌❌❌Yes / Yes❌⭐️ 5 (34)Profile
Ski-Inspired Comfort Just Steps from PCMR
$50,969
$352
31%
23513$474❌❌❌Yes / Yes❌⭐️ 5 (8)Profile
Remodeled* 2 bd steps from PCMR
$50,867
$271
39%
23414$226✅✅✅Yes / Yes❌⭐️ 5 (58)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,873/mo

Avg profit / month

-$1,020/mo

Best profit month

Feb $2,176

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-7.83%

Cap Rate

4.61%

Profit (Cummulative)

-$12,239

$5,649

$6,250

$17,250

$1,387

Total Gain

$12,047

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.