Glamping Dome & Luxury Eco-Resort Cash Flow Solver

Model geodesic domes and canvas safari tents on Airbnb/Hipcamp, luxury ADR premiums (\$250–\$550/night), decking/hot tub CapEx, and landowner lease splits.

Glamping Unit & Site Parameters

Luxury STR Model

Number of Glamping Units

All-In CapEx Setup / Unit ($)

Average Daily Rate (ADR) ($)

Annual Occupancy Rate (%)

Turnover / Cleaning Cost / Stay ($)

Average Length of Stay (Nights)

Landowner Revenue Share (%)

Utilities & Hot Tub OpEx / Unit ($/mo)

Cash Flow & Payback Verdict

HIGH YIELD RESORT

Net Monthly Cash Flow

+$9,655 / mo

Annual Net Profit (NOI)

+$115,860 / yr

Cash-on-Cash Return on CapEx

137.9% / year

Full 3-unit CapEx investment ($84,000) paid off in 8.7 months.

💡 Glamping Alpha Insight:

Adding a private cedar hot tub and outdoor stargazing shower increases nightly ADR by $75–$120/night, boosting annual ROI by 38%.