property-location

5135 Cove Canyon Dr Park City, Utah

2 bed • 2 bath • 4 guests

Monthly Rent

$39,807

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$371
Occupancy
29%

$10k

$45k

$80k

$120k

Abode at Juniper Landing hot tub walk to gondola
$119,752
$70,257
$621
52.8%
285053$631✅✅❌Yes / Yes❌⭐️ 5 (7)Profile
Gondola to ski Pool Private Hot Tub
$89,538
$67,141
$1,578
15.5%
285333$0✅✅❌Yes / Yes✅⭐️ 0 (0)Profile
Juniper Landing - Luxury Townhouse - Outdoor Pool Gym Hot Tub in Canyons Village
$71,556
$58,700
$625
31.4%
264322$0✅❌❌Yes / Yes❌⭐️ 2.45 (17)

—

Private Hot Tub Quail Meadows 23 (LT)
$67,260
$36,205
$358
51.4%
285832$0❌✅❌Yes / Yes❌⭐️ 5 (3)Profile
Pool & hot tub townhouse in Canyons Village
$61,618
$52,286
$573
29.4%
264432$256✅✅✅Yes / Yes✅⭐️ 4.91 (96)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,420/mo

Avg profit / month

-$2,102/mo

Best profit month

Feb $2,896

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-369.74%

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.