ROI Calculator
No. of cabins
1
Bulk discount: none yet. Order 5+ cabins for 7.5% off, 20+ for 10% off.
Pick your cabin
£42,000
Sauna (£42,000)
Study (£39,200 – £49,000)
Small (£94,250 – £140,400)
Small+ (£104,000 – £153,000)
Big (£124,800 – £179,000)
Big+ (£133,900 – £192,000)
Studio (£183,300 – £230,000)
1 bed (£235,300 – £325,000)
2 bed (£310,000 – £400,000)
Other bespoke (enter price)
Cabin premium level
0%
Custom per‑cabin cost (£)
Off‑grid package
+ £15,000 / cabin
Include off‑grid (reduces running costs)
% running‑cost reduction
Average nightly rate
£150
Occupancy
65%
Running costs / night
£30
Total capital, incl. discount
£0
Bulk discount 0%
Break-even
—
Annual revenue
£0
Annual profit post payoff
£0
Break-even assumes: annual profit = (rate − adjusted running cost) × occupancy nights × cabins.
Occupancy nights = 365 × occupancy%.
Off‑grid reduces running costs by the chosen percentage.
Bulk discounts: ≥5 cabins → −7.5%, ≥20 cabins → −10% (applied to cabin price + off‑grid add‑on).