Desert Sandstone Courtyard Villa Solver

Underwrite monolithic thermal-mass rammed earth and sandstone courtyard suites creating passive cooling microclimates in extreme desert canyon environments.

Villas & Nightly Rental ADR

Number of Sandstone Courtyard Villas Built

Average Daily Rental Rate (ADR $ / night - e.g. $595)

Annual Average Occupancy Rate (%)

Turnkey Sandstone Villa + Pool Capex ($ / unit)

Annual Resort Financials

Annual Gross Desert Villa Billings

$547,281 / yr

Net Operating Income (NOI - 21% Opex)

+$432,352 / yr (79.0% Margin)

Capital Payback Period

0.50 Years Payback (200% ROI)