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

Underwrite authentic Japanese Hinoki wood sunken onsen hot spring micro-villas with continuous mineral flow, private zen gardens, $950/night ADR, and annual net cash flows.

Underwriting Assumptions

Average Daily Rate (ADR $)

Annual Paid Occupancy (%)

Turnkey Hinoki Onsen 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