property-location

944 Williamstown Ct Park City, Utah

1 bed • 1 bath • 2 guests

Monthly Rent

$30,326

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$281
Occupancy
30%

$10k

$25k

$45k

$65k

Elbow Room Ranch - Queen Suite
$63,499
$20,858
$1,229
14.1%
1814941$0❌❌✅Yes / Yes❌⭐️ 2.5 (15)

—

Newpark 413 | Private Hot Tub | Top Floor
$44,622
$22,368
$329
37.2%
182942$0✅✅❌Yes / Yes✅⭐️ 4.75 (4)Profile
Luxury Park City Cabin w/ Sauna & Mountain Views
$44,094
$34,802
$321
37.6%
142421$0❌❌❌Yes / Yes❌⭐️ 5 (44)Profile
Luxury Suite
$38,861
$24,503
$366
29.1%
142221$0✅❌❌Yes / No❌⭐️ 2.5 (2)

—

Luxury Suite
$37,627
$22,033
$346
29.8%
142121$0✅✅❌Yes / Yes✅⭐️ 4.85 (154)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,434/mo

Avg profit / month

-$907/mo

Best profit month

Feb $2,879

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-234.6%

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.