Mirrored Glass Cube & Infinity Pool STR Solver

Underwrite architectural steel-and-mirrored-glass cube villas featuring cantilevered acrylic-front infinity plunge pools reflecting open desert canyon sunsets.

Cubes & Nightly Rental ADR

Number of Mirrored Glass Cube Chalets Built

Average Daily Rental Rate (ADR $ / night - e.g. $625)

Annual Average Occupancy Rate (%)

Turnkey Cube + Infinity Pool Capex ($ / unit)

Annual Resort Financials

Annual Gross Desert Chalet Billings

$574,875 / yr

Net Operating Income (NOI - 21% Opex)

+$454,151 / yr (79.0% Margin)

Capital Payback Period

0.54 Years Payback (185% ROI)