3523 W Ada Pl Denver, Colorado

2 bed • 2 bath • 4 guests

$51,348

Median of 25 comps selected by bryson, creator of this analysis.

$20k

$55k

$90k

$130k


Chic Mid-Mod Cliff May home hot tub and courtyard	$127,678	$27,860	$454	77%	2	4	41	2	1	$100	❌	✅	✅	No / No	❌	⭐️ 4.96 (95)	Profile
5280 Zen Den	$97,793	$54,112	$330	81.2%	2	6	72	3	2	$100	❌	❌	✅	Yes / Yes	❌	⭐️ 4.96 (135)	Profile
The perfect 10 house Denver Colorado	$79,410	$52,446	$265	82.2%	2	6	29	3	1	$98	❌	❌	✅	No / No	❌	⭐️ 4.99 (121)	Profile
Good Vibe Tribe-2 Miles Downtown/Hot Tub/King Bed	$78,157	$46,864	$306	70%	2	6	46	3	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.95 (41)	Profile
Old Charm New Flair House	$77,606	$51,424	$290	73.3%	2	5	34	2	1	$100	❌	❌	✅	Yes / Yes	❌	⭐️ 4.85 (26)	Profile

Seasonality

Break-even

$2,146/mo

Avg profit / month

$2,133/mo

Best profit month

Jul $4,405

$51,348

Cleaning

$5,908

Cohost commission

$10,270

Owner payout

$35,171

Renos & Furnishing

Total