Hostel

Real EstateUnited States
United States — Key Indicators
Corporate Tax
21.0%
Electricity
$0.12/kWh
Commercial Rent
$25/m²/mo
Avg. Wage
$3,500/mo
VAT
7%
Payroll Tax
7.6%
Cost Index
1.00x

Model Parameters

CAPEX (K€)150 K€
Beds40 beds
Rate / Night (€)25 €
Occupancy (%)70 %
OPEX (K€/yr)50 K€
Payback Period
0.9years
Profit / Year
$162K
Revenue / Year
$255K
CAPEX
$150K
ROI
108.2%
Net Margin
63.5%
Monthly Profit
$14K
Tax Rate
21.0%
CAPEX Multiplier
1.00x
OPEX Multiplier
1.00x
Revenue Factor
1.00x

Cumulative Cash Flow ($)

Adjusted for United States — tax 21%, cost index 1x

Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$-500K$0$500K$1.00M$1.50M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-550K$0$550K$1.10M$1.65M