Earth-Bermed Cold Plunge & Cedar Sauna STR Solver

Underwrite semi-buried heavy timber chalets featuring private covered wellness decks with cedar saunas and outdoor filtered cold plunge tubs for contrast therapy glamping.

Cabins & Nightly Rental ADR

Number of Earth-Bermed Wellness Cabins Built

Average Daily Rental Rate (ADR $ / night - e.g. $535)

Annual Average Occupancy Rate (%)

Turnkey Earth Berm + Plunge & Sauna Capex ($ / unit)

Annual Resort Financials

Annual Gross Nordic Wellness Hospitality Billings

$492,091 / yr

Net Operating Income (NOI - 20% Opex)

+$393,673 / yr (80.0% Margin)

Capital Payback Period

0.47 Years Payback (211% ROI)