Luxury Pet Hotel & Dog Daycare Resort Engine

Underwrite commercial pet boarding resorts. Model overnight luxury boarding suites ($75/night), daycare play passes ($38/day), and add-on HydroSurge grooming baths ($65).

Facility Boarding & Daycare Capacity

Overnight Luxury Suites

Boarding Rate ($ / night)

Daily Daycare Dogs / Day

Daycare Pass ($ / day)

Add-On Grooming Baths / Mo

Avg Grooming Price ($ / bath)

Facility Rent & Utilities ($ / mo)

Kennel Attendants & Staff ($ / mo)

Pet Resort Cash Flow Verdict

35.1% OPERATING MARGIN

Monthly Gross Revenue

$98,900 / mo

Net Annual Owner Cash Flow

+$416,400 / yr

Tri-Stream Revenue Composition

• Luxury Boarding Suites: $50,000 / mo (74% occupancy)
• Daily Daycare Playgroup: $41,100 / mo (Steady recurring cash)
• Add-On Grooming Baths: +$7,800 / mo (High-margin upsell)