Are you are looking to make an extra $50,000-$100,000 a year by renting out a glamping dome on your property?
You can rent your domes on Airbnb and Hip Camp. If you have small parcels of land and are not building anything, you can put one of these domes and rent them for $400+/Night.
| ESTIMATED ANNUAL REVENUE | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $32,999.75 | ||||||||||||
| INPUT DATA CELLS | JANUARY | FEBRUARY | MARCH | APRIL | MAY | JUNE | JULY | AUGUST | SEPTEMBER | OCTOBER | NOVEMBER | DECEMBER |
| # of Nights | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 31 |
| Average Nightly Rate | $175.00 | $175.00 | $175.00 | $175.00 | $175.00 | $250.00 | $250.00 | $250.00 | $175.00 | $175.00 | $175.00 | $175.00 |
| Occupancy Rate | 70% | 70% | 70% | 70% | 70% | 70% | 70% | 70% | 70% | 70% | 70% | 70% |
| TOTAL REVENUE | $3,797.50 | $3,430.00 | $3,797.50 | $3,675.00 | $3,797.50 | $5,250.00 | $5,425.00 | $5,425.00 | $5,425.00 | $3,797.50 | $3,675.00 | $3,797.50 |
| Monthly Cleaning Cost 20% | $759.50 | $686.00 | $759.50 | $735.00 | $759.50 | $1,050.00 | $1,085.00 | $1,085.00 | $735.00 | $759.50 | $735.00 | $759.50 |
| Monthly Booking Cost 5% | $189.88 | $171.50 | $189.88 | $183.75 | $189.88 | $262.50 | $271.25 | $271.25 | $183.75 | $189.88 | $183.75 | $189.88 |
| Monthly Supplies Cost 5% | $189.88 | $171.50 | $189.88 | $183.75 | $189.88 | $262.50 | $271.25 | $271.25 | $183.75 | $189.88 | $183.75 | $189.88 |
| TOTAL VARIABLE COST | $1,139.25 | $1,029.00 | $1,139.25 | $1,102.50 | $1,139.25 | $1,575.00 | $1,627.50 | $1,627.50 | $1,102.50 | $1,139.25 | $1,102.50 | $1,139.25 |
| Utilities per Month | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 |
| Loan per Month | ||||||||||||
| Insurence per Month | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 | $90.00 |
| Net-Monthly Profits | $2,518.25 | $2,261.00 | $2,518.25 | $2,432.50 | $2,518.25 | $3,535.00 | $3,657.50 | $3,657.50 | $2,432.50 | $2,518.25 | $2,432.50 | $2,518.25 |
| Annual Net Profits | $32,999.75 | |||||||||||
| Initial Sunk-Investment | $11,500.00 | |||||||||||
| Payout (Years) | 0.3483874885 | |||||||||||
