property-location

2002 Lakeview Dr Garden City, UT

2 bed • 2 bath • 4 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$30,044

Annual Revenue

Median of 25 comps selected by Rodrigo, creator of this analysis.

$5k

$25k

$50k

$75k

The Bridge House
$72,779
$387
39%
2482.52$299❌✅❌Yes / Yes❌⭐️ 4.95 (42)Profile
Mountain Home in Garden City
$65,656
$332
42%
2372.52$244❌✅✅Yes / Yes❌⭐️ 4.98 (111)Profile
Hot Tub, Walk to Lake, AC, Fire Pit, Pet Friendly
$63,637
$347
37%
28111.52$444❌✅✅Yes / Yes❌⭐️ 4.84 (32)Profile
Hot Tub, Gorgeous Lake Views, Huge Decks, Updated!
$54,984
$288
36%
24813$175❌✅✅Yes / Yes❌⭐️ 4.79 (262)Profile
Inn Building Condo #202 | Pool, Hot Tub, Mtn Views
$45,625
$593
23%
11412$66✅❌❌Yes / Yes❌⭐️ 4.75 (131)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,103/mo

Avg profit / month

-$3,599/mo

Best profit month

Jul -$2,463

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-21.55%

Cap Rate

1.51%

Profit (Cummulative)

-$43,194

$8,105

$6,500

$24,750

$901

Total Gain

-$9,437

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.