EPIC ROI EXPLORER

See how your
regenerative resort could perform.

Adjust a few simple assumptions – number of cabins, nightly rate and occupancy – to estimate potential annual revenue, net operating income (NOI) and a simple payback period.

Not financial advice – a starting point for your own feasibility.

1 — ASSUMPTIONS

You can always refine these later.

Number of EPIC units cabins / villas

Typical EPIC micro-resort: 10–40 keys.

Average nightly rate €/night

Blend of low / shoulder / high season.

Average occupancy % of nights

Well-positioned nature stays often reach 55–75%.

Operating days per year days

Use fewer for seasonal destinations.

Total project investment €

Land (if applicable), EPIC build, infra, soft costs.

Operating costs % of revenue

Staff, utilities, F&B, marketing, maintenance etc.

Please double-check your inputs – all fields must be positive numbers.

2 — ESTIMATED PERFORMANCE

Illustrative only – not a guarantee.

Annual gross revenue

€0

≈ €0 / unit / year

Net operating income (NOI)

€0

0% NOI margin

Simple ROI

NOI ÷ total investment, before financing and taxes.

Payback period

–

Years to recover investment from NOI, assuming stable performance.

If your simple ROI is above 10–15%+ and the payback period is under 8–10 years, you may have the foundations of a solid concept – especially in a strong, future-proof location.

How we recommend using this tool

Use this as a conversation starter, not an investment decision engine. Real feasibility work includes:

Detailed market & ADR benchmarking by season;
Understanding land lease or ownership structure;
Permits, infrastructure and contingency budgets;
Financing costs, taxes and exit strategy.

If the numbers look promising and you want to explore a fully custom EPIC resort, reach out and share your land and vision →

See how your regenerative resort could perform.

How we recommend using this tool

See how your
regenerative resort could perform.