Geodesic Dome & Glamping Site ROI Solver

Calculate total land development capex, geodesic dome structure furnishings, seasonal occupancy night rates, and net annual passive rental cash flow.

⚙️ Site Development & Unit Economics

Number of Glamping Units / Domes

Glamping Accommodation Type

Average Daily Rate ($ ADR)

Annual Occupancy (%)

Deck & Off-Grid Utility Prep ($)

Dome Kit + Luxury Furnishings ($)

Cleaning Fee Charged ($)

Operating Expense Reserve (%)

Net Annual Passive Cash Flow

$106,306/yr

Monthly Net $8,859

Cash-on-Cash 124.3%

Full Payback 0.8 Yrs

Total Gross Annual Booking Revenue $162,945 gross ($144,540 nights + $18,405 cleaning)

Total Capital Buildout (CAPEX) $85,500 total ($28,500/site across 3 units)

Annual Guest Nights Booked 602 nights booked/year (55% occupancy across 3 domes)

Host Tested

🪵

Guide Gear Outdoor Wood Stove for Canvas Tents & Domes

Cast-iron door and heat-resistant glass viewing window to provide cozy winter heating and extend your booking season.

Top Wood Stove View on Amazon →

🚿

Camplux Portable Propane Tankless Water Heater

Instant endless hot water for outdoor glamping showers with battery-powered automatic electronic pulse ignition.

Bestseller View on Amazon →