Athens (ATH)
Edit any number — investment, revenue, profit and payback recalculate live.
Total investment
€58,624
Blended €/hour
€15
Annual opex
€22,620
Years to recover investment
1.4 yrs
at 25% avg occupancy (weighted by month)
Operating assumptions
Click a section to view or edit
Annual revenue vs profit by occupancy
Cumulative cash @ 25%
Investment recouped at: Year 1.4
Scenario table
| Occupancy % | Booked hours/yr | Revenue | Opex | Profit | Payback (yrs) | Payback (mo) |
|---|---|---|---|---|---|---|
| 100% | 17,520 | €258,420 | €22,620 | €235,800 | 0.2 yrs | 3.0 mo |
| 75% | 13,140 | €193,815 | €22,620 | €171,195 | 0.3 yrs | 4.1 mo |
| 50% | 8,760 | €129,210 | €22,620 | €106,590 | 0.5 yrs | 6.6 mo |
| 33% | 5,782 | €85,279 | €22,620 | €62,659 | 0.9 yrs | 11.2 mo |
| 25% | 4,380 | €64,605 | €22,620 | €41,985 | 1.4 yrs | 16.8 mo |
| 15% | 2,628 | €38,763 | €22,620 | €16,143 | 3.6 yrs | 43.6 mo |
| 10% | 1,752 | €25,842 | €22,620 | €3,222 | 18.2 yrs | 218.3 mo |