Occupancy;75%(Low);85% (Mid) ;95% (High);
Nightly Rate;$300(USD);$300(USD);$300(USD);
Monthly Revenue;$6,840;$7,750;$8,660;
Monthly Expenses*;$1300;$1300;$1300;
Monthly Profits;$5,540;$6,450;$7,360;
Annual Profits;$66,480;$77,400;$88,320;
Annual ROI;19%;22%;25%;
Years to Breakeven; 5.2 years;4.5 years; 4.0 years;