2638 Little Kate Rd Park City, Utah
3 bed • 1 bath • 6 guests
Monthly Rent
$53,141
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $582
- Occupancy
- 25%
$10k
$60k
$110k
$165k
$162,871 | $89,582 | $1,031 | 43.3% | 3 | 8 | 26 | 3 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (13) | Profile | |
$148,263 | $75,848 | $1,064 | 38.2% | 3 | 10 | 88 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$117,348 | $63,009 | $783 | 41% | 3 | 10 | 70 | 6 | 3 | $487 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$87,171 | $51,700 | $525 | 45.5% | 3 | 8 | 79 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$81,539 | $46,077 | $622 | 35.9% | 3 | 8 | 85 | 4 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile |
Seasonality
Break-even
$5,481/mo
Avg profit / month
-$1,052/mo
Best profit month
Feb $5,664
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-133.73%
Payback Period Days
0