Luxury Safari Tent Glamping Resort Solver

Underwrite heavy-duty canvas safari tents on timber platforms, off-grid plumbing upfits, high-season occupancy, and hospitality EBITDA.

Resort Units & Nightly Rates

Number of Safari Tent Units

Average Daily Rate (ADR - $ / night)

Operating Season Months Per Year

Average Seasonal Occupancy (%)

Turnkey Capex Per Tent ($ - platform, canvas, luxury bath)

Seasonal Gross Rental Revenue

$421,920 / yr

Net Operating Income (EBITDA - 38% Opex)

+$261,590 / yr

Capital Payback Period

1.28 Seasons Payback (77.9% ROI)