Tools
Glamping Profit Model
Multi-unit outdoor stay economics — tents, safari canvas, cabins, and airstreams — with weather risk and land lease baked in.
Unit typeStructure type — changes default fit-out cost and ADR assumptions.
Strong Instagram ADR; budget canvas replacement cycles.
Portfolio cashflow / yrAll units’ annual cashflow plus experience upsells.
$74,549
Portfolio gross / yrGross booking revenue across the full portfolio for the year.
$126,443
Per-unit cashflowModeled annual cashflow for a single unit after allocated costs.
$23,250
Per-unit RevPARRevPAR for one unit after weather-adjusted occupancy.
$106
Adj. occ peakPeak occupancy after applying the weather risk haircut.
75.4%
Adj. occ offOff-peak occupancy after applying the weather risk haircut.
41.4%
Operator notes
- · 3× Safari tent
- · Weather risk haircut 8% on occupancy
- · Land lease $1200/mo allocated across units
- · Photograph golden-hour exteriors + bathroom privacy for conversion
- · Bundle firepit / stargazing upsells into ADR or extras