20221 E 47th Pl Denver, Colorado
2 bed • 1 bath • 4 guests
$40,192
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $238
- Occupancy
- 46%
$0k
$25k
$45k
$70k
$68,290 | $37,187 | $342 | 54.6% | 3 | 8 | 35 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile | |
$60,325 | $38,125 | $353 | 46.9% | 3 | 10 | 16 | 4 | 2 | $179 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (121) | Profile | |
$58,312 | $46,361 | $328 | 48.6% | 3 | 6 | 43 | 3 | 2 | $220 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (25) | Profile | |
$55,461 | $40,862 | $250 | 60.8% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (37) | Profile | |
$52,543 | $26,962 | $285 | 50.6% | 3 | 10 | 60 | 6 | 3 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (31) | Profile |
Seasonality
Break-even
$1,927/mo
Avg profit / month
$1,422/mo
Best profit month
Jul $3,200
$40,192
Revenue
Revenue
$40,192
Cleaning
$5,015
Cohost commission
$8,038
Owner payout
$27,138
$0
Cash Investment
Renos & Furnishing
$0
Total
$0