Overwater Polynesian Thatched Villa Solver

Underwrite marine-grade concrete pilings supporting hardwood overwater villas with genuine palm thatch roofs, illuminated glass floor sea-life portals, and private lagoon plunge decks.

Overwater Villas & Nightly ADR

Number of Overwater Bungalow Villas

Average Daily Rental Rate (ADR $ / night - e.g. $750)

Annual Average Occupancy Rate (%)

Turnkey Overwater Piling + Thatch Villa Capex ($ / unit)

Annual Resort Financials

Annual Gross Overwater Hospitality Billings

$919,800 / yr

Net Operating Income (NOI - 24% Opex)

+$699,048 / yr (76.0% Margin)

Capital Payback Period

0.54 Years Payback (184% ROI)