Turnkey Tiny Home Village & Eco-Resort Modeler

Underwrite 40-pad luxury tiny home eco-hospitality villages and nomadic retreats. Model average daily rates ($185 ADR), turnkey modular unit costs ($55k), and communal wellness amenities.

Village Pads & ADR Economics

Tiny Home Unit Pads

Turnkey Cost / Unit ($)

Average Daily Rate - ADR ($)

Stabilized Occupancy (%)

Housekeeping / Turnover ($ / turn)

Sauna & Food Truck Net ($ / mo)

Hospitality Staff & Ops ($ / mo)

Land Ground Rent & Ins ($ / mo)

Eco-Village Verdict

63.3% OPERATING MARGIN

Annual Gross Output

$1,918,800 / yr

Net Annual Operating Income

+$1,214,800 / yr

Capital Payback Velocity

1.8 Years Full Payback

$2.2M total turnkey modular capex (40 custom tiny homes) returns 100% of equity in under 22 months.