Returns Analysis
This page helps you calculate your potential Return on Investment, Yield and Payback based on the figures you enter into the white boxes in the table below.
Use the numbers already provided as a guide, have a play and see how much money you could earn…
Input
Calculate your ROI, yeild and invetment by inputing your desired parameters in the white boxes.
For best user experience, please view on a desktop.
Results
| Total Capital Outlay (GBP) | |
|---|---|
| Whole Dollar Profit (GBP) | |
| Multiple | |
| Payback Period (Years) | |
| ROI (% Per Annum) | |
| IRR (%) | |
| Average Cash Yield Per Annum(%) |
| Date | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year | ||||||||
| Treehouse Nights Available
Based on |
||||||||
| Treehouse Nights Sold
Based on a occupancy |
||||||||
| ADR
Based on a ADR growth rate pa |
||||||||
| Annual Treehouse Valuation
Based on a depreciation |
||||||||
| Total Construction Costs | ||||||||
| Revenues | ||||||||
| Room Revenue | ||||||||
| Other Income | ||||||||
| Total Revenue | ||||||||
| Operating Expenses
Based on a inflation rate |
||||||||
| Food & Beverage | ||||||||
| Cleaning | ||||||||
| Sales/Marketing/Booking Fees | ||||||||
| Energy | ||||||||
| Property Maintanence | ||||||||
| Other Expenses | ||||||||
| Total Expenses | ||||||||
| Net Operating Income | ||||||||
| Capital Outlay | ||||||||
| Net Operating Income | ||||||||
| Exit Value of Treehouse | ||||||||
| Cashflow | ||||||||
| Cumulative | ||||||||
| Payback Flag | ||||||||
| Cash Yield | ||||||||