Expected Returns
Based on 360,000 USD
| Occupancy | Days | Gross Revenue | Cost of Revenue | Net Income | ROI |
| 40% 146 days | 146 | $32,120 | $12,848 | $19,272 | 5.51% |
| 50% 182 days | 182 | $40,040 | $16,016 | $24,024 | 6.86% |
| 60% 219 days | 219 | $48,180 | $19,272 | $28,908 | 8.26% |
| 70% 255 days | 255 | $56,100 | $22,440 | $33,660 | 9.62% |
| 80% 292 days | 292 | $64,240 | $25,696 | $38,544 | 11.01% |