TBD
Larissa location — to be determined
These figures are placeholders cloned from SKG. Update rent, pricing and equipment as Larissa market data becomes available.
Larissa (TBD) (LAR)
Edit any number — investment, revenue, profit and payback recalculate live.
Total investment
€57,134
Blended €/hour
€12
Annual opex
€16,200
Years to recover investment
1.5 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 1.5
Scenario table
| Occupancy % | Booked hours/yr | Revenue | Opex | Profit | Payback (yrs) | Payback (mo) |
|---|---|---|---|---|---|---|
| 100% | 17,520 | €215,350 | €16,200 | €199,150 | 0.3 yrs | 3.4 mo |
| 75% | 13,140 | €161,513 | €16,200 | €145,313 | 0.4 yrs | 4.7 mo |
| 50% | 8,760 | €107,675 | €16,200 | €91,475 | 0.6 yrs | 7.5 mo |
| 33% | 5,782 | €71,066 | €16,200 | €54,866 | 1.0 yrs | 12.5 mo |
| 25% | 4,380 | €53,838 | €16,200 | €37,638 | 1.5 yrs | 18.2 mo |
| 15% | 2,628 | €32,303 | €16,200 | €16,103 | 3.5 yrs | 42.6 mo |
| 10% | 1,752 | €21,535 | €16,200 | €5,335 | 10.7 yrs | 128.5 mo |