Start with installed investment
Include the cabins and every material project interface required to reach an operational opening, not only the factory purchase price.
TEST THE OPERATING CASE
Connect cabin investment to nights, occupancy, pricing, operating costs, maintenance reserve and a simple unlevered return scenario.
EDITABLE OPERATING SCENARIO
Illustrative defaults are editable assumptions. This simple model excludes financing, tax, depreciation, ramp-up, terminal value and major replacement unless you include them in your inputs.
HOW TO USE THE RESULT
Include the cabins and every material project interface required to reach an operational opening, not only the factory purchase price.
Base ADR, season length, occupancy, cleaning, distribution, staffing, utilities and maintenance on the destination and operator concept.
Compare downside, base and upside cases. Treat financing, tax, depreciation, replacement and terminal value in a fuller professional model.
COMMON QUESTIONS
No. It is a simplified scenario model based entirely on user-entered assumptions. It is not investment, tax, accounting or financial advice and does not guarantee performance.
The model deducts the entered booking cost, variable cost, fixed operating cost and maintenance reserve from accommodation revenue. Finance, tax and depreciation are excluded.
It indicates the approximate occupancy needed for contribution from occupied nights to cover the entered fixed annual operating costs under the current assumptions.
Test downside occupancy, realistic ADR, season length, distribution, cleaning, utilities, staffing, maintenance, replacement, opening delay and the complete installed investment.
NEXT DECISION
Early calculations become useful when scope, destination, cabin mix, site constraints and operating assumptions are reviewed together.