3252 N Williams St Denver, Colorado
2 bed • 2 bath • 4 guests
$61,740
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $304
- Occupancy
- 56%
$5k
$35k
$60k
$95k
$92,386 | $47,259 | $422 | 60% | 2 | 6 | 23 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (53) | Profile | |
$83,278 | $63,256 | $535 | 42.7% | 2 | 7 | 24 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | — | |
$80,180 | $34,686 | $288 | 76.2% | 2 | 8 | 96 | 4 | 2 | $110 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (415) | Profile | |
$78,398 | $51,712 | $493 | 43.6% | 2 | 6 | 63 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | — | |
$78,275 | $48,907 | $587 | 36.6% | 2 | 12 | 12 | 8 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (259) | Profile |
Seasonality
Break-even
$2,349/mo
Avg profit / month
$2,796/mo
Best profit month
Jul $5,527
$61,740
Revenue
Revenue
$61,740
Cleaning
$6,739
Cohost commission
$12,348
Owner payout
$42,653
$0
Cash Investment
Renos & Furnishing
$0
Total
$0