property-location

8857 Cottonwood Trail Park City, Utah

2 bed • 1 bath • 4 guests

Monthly Rent

$40,447

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$333
Occupancy
33%

$10k

$30k

$45k

$65k

Walkable Park Mountain Getaway: Hot Tub & Views!
$64,510
$49,676
$384
46%
273943$212❌✅❌No / No❌⭐️ 4.93 (168)Profile
Park City Winter Condo- Mahjong in the Mountains!
$56,262
$31,646
$220
69.9%
253532$150✅✅✅Yes / Yes❌⭐️ 4.9 (108)Profile
Secluded Cabin with Hot Tub just outside Park City
$52,993
$39,294
$295
49.3%
244321$95❌✅✅Yes / Yes❌⭐️ 4.9 (411)Profile
Newpark 403 | Private Hot Tub | Top Floor
$51,703
$24,354
$359
39.5%
282442$0✅✅❌Yes / Yes✅⭐️ 5 (2)Profile
Sunflower Lodge With Hot Tub Above Park City
$49,657
$37,041
$418
32.5%
242431$135❌✅✅No / No❌⭐️ 4.93 (107)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,732/mo

Avg profit / month

-$361/mo

Best profit month

Feb $4,717

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-49.98%

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.