Driven by Nature
Koto-Haku-Cabin.jpeg

Haku ROI Calcualtor

Estimate ROI on Koto Haku hotel cabins. Model capital cost, revenue and payback by cabin count, nightly rate and occupancy. Estimates only.

Haku ROI calculator

Estimate returns on Koto Haku hotel cabins

From a single cabin to a full portfolio, this ROI calculator shows indicative capital cost, annual profit and payback period based on your pricing and occupancy assumptions, with batch discounts applied automatically as you scale. Figures are estimates for planning purposes only.

Haku operator ROI calculator

Power connection

On grid
Off grid

Number of cabins

10 cabins
1 cabin30 cabins

Price per night (ADR)

£250/night
£150/night£450/night

Occupancy

75%
30%90%

Operating cost per occupied night

£70/night
£40/night£120/night

Covers cleaning, laundry, utilities and basic consumables per occupied night.


Capital investment
Annual gross revenue
Annual net profit
Payback period
Net profit share of revenue
Operating cost share of revenue
Price per cabin (after batch discount)
Batch discount applied
Annual return on capital

Important

All figures are estimates for illustrative purposes only and relate to the Haku cabin alone. They exclude land, delivery and installation, groundworks, utilities connections, planning, professional fees, financing costs and any other site-specific works. Cabin pricing, specification, batch discounts and lead times are indicative, may vary by site and order, and are subject to change without notice. Nightly rate, occupancy and operating cost figures are assumptions you have selected, not a forecast or guarantee of trading performance, and this tool does not constitute financial, investment, tax or professional advice. Please contact the Koto team for a formal quotation and a detailed site and feasibility appraisal.

 

Enquire