property-location

2000 Prospector Ave Park City, UT

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$43,555

Annual Revenue

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

$10k

$30k

$55k

$80k

Walk Everywhere - Hot Tub - Covered Parking -
$81,108
$505
37%
2241.53$496❌✅✅Yes / Yes❌⭐️ 4.88 (16)Profile
Walk 2 Main St-Hot tub-Firepit-Close 2 Ski In/Out!
$75,616
$338
65%
2241.55$178❌✅❌Yes / Yes❌⭐️ 4.96 (51)Profile
Walk to Main Street and Town Lift
$68,202
$489
33%
23423$187✅✅✅Yes / No❌⭐️ 4.88 (25)Profile
2BD Condo w/Ski Run Views & Hot Tub Access
$68,127
$276
49%
22423$236❌✅❌Yes / Yes❌⭐️ 4.68 (47)Profile
Victorian Village - Walk to Ski Lift & Main St.
$55,772
$417
27%
22426$185❌❌✅Yes / Yes❌⭐️ 4.88 (40)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,907/mo

Avg profit / month

-$793/mo

Best profit month

Feb $2,699

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.79%

Cap Rate

5.09%

Profit (Cummulative)

-$9,512

$5,649

$6,375

$17,250

$1,481

Total Gain

$14,868

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.