Earth-Bermed Nordic Sauna Pod Solver

Underwrite sunken concrete shell living suites covered by green turf roofs, featuring private red cedar saunas and outdoor wood-fired soaking tubs nestled into hillside forests.

Sauna Pods & Nightly ADR

Number of Earth-Bermed Nordic Sauna Pods

Average Daily Rental Rate (ADR $ / night - e.g. $495)

Annual Average Occupancy Rate (%)

Turnkey Earth-Bermed Shell + Cedar Sauna Capex ($ / unit)

Annual Resort Financials

Annual Gross Wellness Hospitality Billings

$592,995 / yr

Net Operating Income (NOI - 21% Opex)

+$468,466 / yr (79.0% Margin)

Capital Payback Period

0.53 Years Payback (189% ROI)