| Occupancy | 75% (Low) | 85% (Mid) | 95% (High) |
|---|---|---|---|
| Nightly Rate | $150 (USD) | $150 (USD) | $150 (USD) |
| Monthly Revenue | $3,420 | $3,870 | $4,330 |
| Monthly Expenses | $650 | $650 | $650 |
| Monthly Profits | $2,770 | $3,220 | $3,680 |
| Annual Profits | $33,240 | $38,640 | $44,160 |
| Annual ROI | 14% | 16% | 19% |
| Years to Breakeven | 7.1 years | 6.1 years | 5.3 years |
Sign up to our newsletter for all the latest news and our villa exclusives promotion.
