property-location

3065 W Elk Run Dr Park City, Utah

3 bed • 3 bath • 6 guests

Monthly Rent

$35,777

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$450
Occupancy
22%

$10k

$30k

$55k

$80k

Park City Paradise.09
$79,352
$53,671
$1,063
20.5%
364243$0✅✅❌Yes / Yes✅⭐️ 5 (1)Profile
Woodward Luxury - Hot Tub! Trails/Nature from the back patio
$69,889
$49,200
$533
35.9%
393242$0❌❌✅Yes / Yes❌⭐️ 2.35 (9)

—

Family & pet friendly private hot tub bus stop
$59,093
$33,423
$519
31.2%
386132$250❌✅✅Yes / Yes❌⭐️ 4.92 (39)Profile
Snow is here! Special rates! 3/2 & View
$55,993
$26,445
$430
35.7%
389652$185❌❌✅Yes / Yes❌⭐️ 4.92 (100)Profile
Pet Friendly 10Min to Skiing Walkable Dine & Shop Free Shuttle Private Hot Tub
$54,399
$33,199
$471
31.7%
383332$0❌❌✅Yes / Yes❌⭐️ 2.5 (21)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,941/mo

Avg profit / month

-$1,959/mo

Best profit month

Feb $2,562

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-256.42%

Payback Period Days

0

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.