2678 Syracuse St Denver, Colorado
2 bed • 1 bath • 4 guests
$44,025
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $220
- Occupancy
- 55%
$5k
$25k
$50k
$75k
$75,231 | $40,752 | $233 | 88.3% | 2 | 5 | 46 | 3 | 2 | $135 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (169) | Profile | |
$71,626 | $42,020 | $340 | 57.7% | 2 | 4 | 21 | 2 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.6 (20) | Profile | |
$63,862 | $45,390 | $341 | 51.4% | 2 | 7 | 27 | 3 | 2 | $135 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (228) | Profile | |
$59,902 | $38,041 | $223 | 73.6% | 2 | 5 | 40 | 4 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (125) | Profile | |
$55,932 | $35,274 | $233 | 65.7% | 2 | 4 | 50 | 2 | 1 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile |
Seasonality
Break-even
$2,002/mo
Avg profit / month
$1,667/mo
Best profit month
Jul $3,614
$44,025
Revenue
Revenue
$44,025
Cleaning
$5,322
Cohost commission
$8,805
Owner payout
$29,898
$0
Cash Investment
Renos & Furnishing
$0
Total
$0