Geothermal Cedar Cold Plunge & Sauna Glass Pavilion STR Underwriting Calculator 2026

Underwrite private natural mineral geothermal hot springs micro-villas with sunken western red cedar hot tubs paired with chilled mountain plunge pools and panoramic glass barrel saunas, $940/night ADR, and annual net cash flows.

Underwriting Assumptions

Average Daily Rate (ADR $)

Annual Paid Occupancy (%)

Turnkey Pavilion & Geothermal Capex ($)

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

Projected Economics

Gross Annual STR Revenue

Net Annual Operating Cash Flow

Unlevered Cash-on-Cost Cap Rate