Canvas Wall Tent Solar Eco-Lodge Solver

Underwrite 16x20ft custom timber-frame canvas wall tents on elevated cedar decks, independent rooftop solar power + composting toilets, and high wilderness ADRs.

Tents & Nightly ADR

Number of Safari Canvas Wall Tents

Average Daily Rental Rate (ADR $ / night)

Annual Average Occupancy Rate (%)

Turnkey Deck + Canvas + Solar Capex ($ / tent)

Annual Eco-Lodge Financials

Annual Gross Eco-Lodge Billings

$483,846 / yr

Net Operating Income (NOI - 25% Opex)

+$362,885 / yr (75.0% Margin)

Capital Payback Period

0.56 Years Payback (177% ROI)