Returns | Build Costs | Sales | Distribution | Operating PL | Sales and Marketing | Hotel | Villas |

Small Hotel Analysis - change anything in Red        
 
  Available  Occupancies Low Season Daily Rate Low Season Weekly Rate Av Daily Rate  
Hotel Rooms      
Villas      
High Season Surcharge        
Weekly Ratio      
Average Length of Stay      
Daily Ration     Villas Sales Costs    
    Marketing Costs  
Asset Returns     Finance Costs  
Year Occupancy     Developers Profit  
Management Expenses     Agents Commission  
         
Income  Revenues Investors Income   Management Revenues    
        Room Revenues  
  Management Revenues  
  Cost of Goods  
Total   Gross Profit  
      Operating Costs  
      Nett Profit  
      NP on Sales  
         
Returns Build Income Return Sold Income Return    
       
 Villas        
Total        
             
Project Returns        
Villa Sales  
Villa Income on Build Costs Recovery in Years