Geothermal Blue Lagoon Mineral Sunken Bath Obsidian Micro-Villa STR Underwriting Calculator 2026

Underwrite private natural mineral geothermal hot springs micro-villas with sunken western red cedar soaking tubs, silica-rich milky geothermal pools, $920/night ADR, and annual net cash flows.

Underwriting Assumptions

Average Daily Rate (ADR $)

Annual Paid Occupancy (%)

Turnkey Mineral Bath Villa Capex ($)

Mineral Water Maintenance, Linen & Ins ($/yr)

Projected Economics

Gross Annual STR Revenue

Net Annual Operating Cash Flow

Unlevered Cash-on-Cost Cap Rate