Geothermal Hot Springs Cedar Sunken Tub Micro-Villa STR Underwriting Calculator 2026

Underwrite private natural mineral geothermal spring micro-villas with sunken western red cedar hot tubs, heated slate floors, $890/night year-round ADR, and net annual STR cash flows.

Underwriting Assumptions

Average Daily Rate (ADR $)

Annual Paid Occupancy (%)

Turnkey Geothermal Villa & Cedar Tub Capex ($)

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

Projected Economics

Gross Annual STR Revenue

Net Annual Operating Cash Flow

Unlevered Cash-on-Cost Cap Rate