502 Hawthorn St Frederick, Colorado

3 bed • 3 bath • 6 guests

Monthly Rent

$47,418

Median of 17 selected comps

$10k

$30k

$50k

$70k


Cozy CO Casa: Eco & Pet Friendly—Sleeps up to 8	$71,039	$40,615	$346	56.2%	3	8	81	3	2	$200	✅	✅	✅	Yes / Yes	✅	⭐️ 4.92 (39)	Profile
Hot Tub Luxury King Bed Yard Games & Large Yard	$70,391	$52,025	$699	27.6%	3	8	34	5	2	$180	❌	✅	❌	Yes / Yes	❌	⭐️ 5 (36)	Profile
Historic Downtown Home \| Hot Tub \| Pet Friendly	$68,611	$46,988	$393	47.8%	3	6	58	3	2	$198	❌	✅	✅	Yes / Yes	✅	⭐️ 4.89 (71)	Profile
Hot Tub Luxury King Bed & Yard Games ~ Quiet & Serene w Incredible Yard	$63,010	$47,390	$683	25.3%	3	8	28	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (39)	—
Lake views massage chair + hot tub	$55,912	$34,666	$245	62.6%	3	6	41	4	2	$140	✅	✅	✅	Yes / Yes	❌	⭐️ 5 (291)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,005/mo

Avg profit / month

-$1,319/mo

Best profit month

Jul $1,169

Revenue Appreciation

Cash on Cash Return

-165.76%

Payback Period Days