Sub-Zero Arctic Polycarbonate Panoramic Geodesic Aurora Borealis Igloo STR Underwriting Calculator 2026

Underwrite luxury heated glass/polycarbonate northern lights observatory domes, radiant floor heating, $850/night peak winter ADR, and seasonal cash flow yields.

Underwriting Assumptions

Peak Aurora Winter ADR ($/night)

Winter Season Occupancy (%)

Midnight Sun Summer ADR ($/night)

Summer Season Occupancy (%)

Turnkey Heated Dome & Bath Capex ($)

Heating, Laundry, Cleaning & Ins ($/yr)

Projected Economics

Gross Annual STR Revenue

Net Annual Operating Cash Flow

Unlevered Cash-on-Cost Cap Rate