520 E 14th Ave Denver, Colorado
1 bed • 1 bath • 2 guests
$48,267
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $209
- Occupancy
- 63%
$5k
$30k
$50k
$80k
$77,736 | $16,969 | $292 | 73% | 1 | 3 | 44 | 1 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (41) | Profile | |
$60,608 | $37,200 | $224 | 74.1% | 1 | 3 | 65 | 1 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (168) | Profile | |
$58,285 | $25,708 | $222 | 71.8% | 1 | 2 | 34 | 1 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (163) | Profile | |
$53,345 | $35,180 | $250 | 58.4% | 1 | 2 | 39 | 1 | 1 | $45 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile | |
$53,299 | $34,611 | $248 | 58.9% | 1 | 2 | 40 | 1 | 1 | $45 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile |
Seasonality
Break-even
$2,085/mo
Avg profit / month
$1,937/mo
Best profit month
Jul $3,498
$48,267
Revenue
Revenue
$48,267
Cleaning
$5,661
Cohost commission
$9,653
Owner payout
$32,952
$0
Cash Investment
Renos & Furnishing
$0
Total
$0