Floating Glass-Bottom Eco-Catamaran STR Lagoon Overwater Villa Underwriting Calculator 2026

Underwrite solar-electric solar-canopy motorized catamaran floating overwater villas, underwater viewing salon, $1,250/night peak tropical ADR, and net annual STR cash flows.

Underwriting Assumptions

Average Daily Rate (ADR $)

Annual Paid Occupancy (%)

Turnkey Solar Catamaran Villa Capex ($)

Marina Mooring, Cleaning & Insurance ($/yr)

Projected Economics

Gross Annual STR Revenue

Net Annual Operating Cash Flow

Unlevered Cash-on-Cost Cap Rate