DRAG
Tourism ROI — Yearly

Tourism ROI — Yearly (Weekday + Weekend ADR)

Yearly model with separate weekend rate. Inputs: rates, occupancy, nights per year, weekend nights per year, management %, maintenance %, utilities per year, initial investment.

Inputs — Revenue (Yearly)

Inputs — Costs & Investment

Results — Yearly

Occupied nights — weekday
Occupied nights — weekend
Total occupied nights (year)
Gross revenue per year
Variable costs per year
Fixed costs per year
Operating income per year
Net cash flow per year
Break-even occupancy
Break-even period