ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
2
3
4
Startup CostsEuroEuro
5
15 bedroom20 bedroom
6
Avize€4,000€4,000
7
Proiectare€6,075€7,700
8
Construire Alb€243,000€256,667
9
Bransamente€4,000€4,000
10
Exterior€5,000€5,000
11
12
Total€262,075€277,367
13
14
Variable Costs/ Year€28,800€33,000
15
16
Total costs, not including land acquisition€290,875€310,367
17
18
Land Acquisition€300,000€300,000
19
20
Grand total€590,875€610,367
21
22
23
Years to break-even, not including land acquisition
YearsYears
24
Occupancy rate90%€400/month4.54.3
25
€450/month3.43.2
26
Occupancy rate75%€400/month6.05.3
27
€450/month4.54.0
28
29
Years to break-even, including land acquisitionYearsYears
30
Occupancy rate90%€400/month9.18.4
31
€450/month6.86.3
32
Occupancy rate75%€400/month12.210.8
33
€450/month9.18.1
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100