property-location

5519 Lillehammer Ln Park City, Utah

3 bed • 2 bath • 6 guests

Monthly Rent

$29,878

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$309
Occupancy
26%

$5k

$20k

$35k

$55k

Gym | Multiple Hot Tubs | Free Bus Route
$54,898
$42,302
$487
30.9%
385412$0✅❌✅Yes / Yes❌⭐️ 2.1 (6)

—

Family mountain escape w/ hot tub & fireplace
$54,267
$31,535
$1,152
12.9%
3113333$0✅✅❌Yes / Yes❌⭐️ 5 (1)Profile
Patio Grill & Hot Tub | Sleeps 8 | Moose Mgt 1304
$44,284
$26,620
$401
30.3%
384942$180✅✅✅Yes / Yes✅⭐️ 4.91 (11)Profile
Quiet Adorable Convenient Condo in PC near UOP
$40,493
$22,322
$461
24.1%
362632$0✅✅✅Yes / Yes✅⭐️ 5 (14)Profile
Top-Floor Pool & Tub | Sleeps 10 | Moose Mgt 1404
$39,300
$33,531
$373
28.9%
3104272$200✅✅✅Yes / Yes✅⭐️ 4.73 (11)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,225/mo

Avg profit / month

-$2,735/mo

Best profit month

Feb $1,041

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-375.61%

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.