🏕️ Experiential Hospitality & Eco-Tourism

Luxury Glamping Resort & Geodesic Dome ROI Model

Underwrite boutique luxury glamping resorts (10–35 keys). Model custom panoramic geodesic domes, wood-fired cedar hot tubs, $325/night ADR, experiential sauna add-ons, and high Cash-on-Cash equity yields.

1. Resort Keys & Hospitality Rates

Number of Glamping Domes / Keys

Average Daily Rate ($/Night ADR)

Annual Occupancy Rate (%)

Ancillary Spend per Occupied Night ($/Night) Hot tub firewood, private sauna session, f&b basket

Total Turnkey Land & Dome CapEx ($)

2. Underwriting Yield & Cash Flow

HIGH YIELD HOSPITALITY

Net Operating Income (NOI)

$0 / yr

Unlevered Cap Rate

0.0%

RevPAR

$0 / night

Gross Annual Rev

$0 / yr

Payback Horizon

0.0 Yrs