525 S Lincoln St Denver, Colorado
1 bed • 1 bath • 2 guests
$45,834
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $194
- Occupancy
- 65%
$0k
$30k
$60k
$95k
$93,881 | $62,566 | $299 | 85.9% | 1 | 4 | 26 | 2 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (218) | Profile | |
$68,415 | $38,011 | $319 | 58.7% | 1 | 3 | 41 | 1 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (102) | Profile | |
$61,063 | $36,112 | $204 | 81.8% | 1 | 2 | 21 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.7 (3) | — | |
$61,024 | $39,891 | $304 | 55% | 1 | 2 | 30 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (60) | Profile | |
$55,035 | $23,111 | $253 | 59.7% | 1 | 3 | 54 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (68) | Profile |
Seasonality
Break-even
$2,038/mo
Avg profit / month
$1,782/mo
Best profit month
Jul $3,265
$45,834
Revenue
Revenue
$45,834
Cleaning
$5,467
Cohost commission
$9,167
Owner payout
$31,200
$0
Cash Investment
Renos & Furnishing
$0
Total
$0