To convert say a london property with average 1,200 sqr meter space costing £500,000 with mortgage monthly repayments of £2.617 (3.92 int) for 25 years.
Size of Podbay capsule = 2x1x1.25 m = 2.5 sqr meter
Upper floor is given to Podbays so thats 1,200 /2 =600 / 2.5 = 240 podbay - 40 podbay for access
Lower floor 1/3 of which has food vendors + eating area 1/3 showers men and women and toilets leaves 1/3 of 600 for access and podbay = 200 / 2.5 = 80 podbay
~= 280-300 podbays for an average London Terraced house worth 300,000
At a rent of £2 per night and an average use of 85%
85/100 * 300 * 2 * 7days in week * 4 weeks in month = £14,280
Utilitys = heating central 50 per week
water 35-50 per week
electric 50
internet 25 (High speed broad band multi-user)
staff 300*4 per week
mortgage 2,617 per month = 654.25 per week
Gtotal Running costs = £2029.25 per week *4 = £8,117 per month
Leaves profit of £14,280 - £8,117 = £6163 per month with 85% usage
No comments:
Post a Comment