5986 Park Ln S Park City, Utah
3 bed • 3 bath • 9 guests
$41,932
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $385
- Occupancy
- 30%
$5k
$40k
$75k
$115k
$112,567 | $57,987 | $609 | 50.7% | 3 | 8 | 75 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | — | |
$105,694 | $46,455 | $535 | 54.2% | 3 | 8 | 58 | 5 | 3 | $285 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (72) | Profile | |
$76,396 | $47,449 | $731 | 28.6% | 3 | 10 | 45 | 6 | 3 | $469 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$75,283 | $34,546 | $554 | 37.2% | 3 | 6 | 65 | 3 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (77) | Profile | |
$59,287 | $32,615 | $392 | 41.5% | 3 | 9 | 13 | 6 | 2 | $417 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile |
Seasonality
Break-even
$1,961/mo
Avg profit / month
$1,533/mo
Best profit month
Feb $6,813
$41,932
Revenue
Revenue
$41,932
Cleaning
$5,155
Cohost commission
$10,483
Owner payout
$26,294
$0
Cash Investment
Renos & Furnishing
$0
Total
$0