Lakeside Floating Sauna & Glass-Roof Arctic Pod STR Underwriting Calculator 2026

Underwrite floating lake wood-fired cedar saunas paired with panoramic glass-roof heated sleeping pods, $750/night peak ADR, and seasonal STR cash flows.

Underwriting Assumptions

Average Daily Rate (ADR $)

Annual Paid Occupancy (%)

Turnkey Floating Sauna & Pod Capex ($)

Firewood, Cleaning, Mooring & Insurance ($/yr)

Projected Economics

Gross Annual STR Revenue

Net Annual Operating Cash Flow

Unlevered Cash-on-Cost Cap Rate