First Zone (3 Bedrooms, Bathroom, Laundry Facility): $200 per day (60% Occupancy)
• Occupied Days per Week: 7 × 0.60 = 4.2 days
• Weekly: $200 × 4.2 = $840
• Monthly: $840 × 4.33 = $3,639
• Yearly: $840 × 52 = $43,680
Gaming Zone and Chefs's kitchen: $50 per night (60% Occupancy)
• Occupied Nights per Week: 7 × 0.60 = 4.2 nights
• Weekly: $50 × 4.2 = $210
• Monthly: $210 × 4.33 = $909
• Yearly: $210 × 52 = $10,920
--------------
Second Zone: 4 Units at $100 per Night Each (60% Occupancy)
Each unit:
• Occupied Nights per Week per Unit: 7 × 0.60 = 4.2 nights
• Weekly per Unit: $100 × 4.2 = $420
• Monthly per Unit: $420 × 4.33 = $1,818
• Yearly per Unit: $420 × 52 = $21,840
For 4 units total:
• Weekly: $420 × 4 = $1,680
• Monthly: $1,818 × 4 = $7,272
• Yearly: $21,840 × 4 = $87,360
Paintball Tenancy: $1,200 per week (Consistent Income) 15 Year Lease / 12years remaining.
• Weekly: $1,200
• Monthly: $1,200 × 4.33 = $5,196
• Yearly: $1,200 × 52 = $62,40
--------------------------------------------------------------------------------------------
Total Combined Income (Including Paintball and 60% Occupancy for First, Gaming, and Second Zones)
• Weekly:
• First Zone (60% occupancy): $840
• Gaming Zone (60% occupancy): $210
• Second Zone (60% occupancy): $1,680
• Paintball Tenancy: $1,200
• Total Weekly: $3,930
• Monthly:
• First Zone (60% occupancy): $3,639
• Gaming Zone (60% occupancy): $909
• Second Zone (60% occupancy): $7,272
• Paintball Tenancy: $5,196
• Total Monthly: $17,016
• Yearly:
• First Zone (60% occupancy): $43,680
• Gaming Zone (60% occupancy): $10,920
• Second Zone (60% occupancy): $87,360
• Paintball Tenancy: $62,400
• Total Yearly: $204,360
------------------------------------------------------------------
