{"title":"Boutique-\u00d6ko-Resort - Klippenlage Nusa Penida - Domo Resort","slug":"boutique-eco-resort-nusa-penida-cliffside","projections":[{"year":1,"occupancy":55,"revenue":1003750,"ebitda":-34127500,"capex_spike":0,"is_stabilized":false},{"year":2,"occupancy":65,"revenue":1186250,"ebitda":-40332500,"capex_spike":0,"is_stabilized":false},{"year":3,"occupancy":75,"revenue":1368750,"ebitda":-46537500,"capex_spike":0,"is_stabilized":true},{"year":4,"occupancy":75,"revenue":1396125,"ebitda":-47468250,"capex_spike":0,"is_stabilized":true},{"year":5,"occupancy":75,"revenue":1424047.5,"ebitda":-48417615,"capex_spike":0,"is_stabilized":true},{"year":6,"occupancy":75,"revenue":1452528.45,"ebitda":-49385967.3,"capex_spike":0,"is_stabilized":true},{"year":7,"occupancy":75,"revenue":1481579.02,"ebitda":-50373686.65,"capex_spike":0,"is_stabilized":true},{"year":8,"occupancy":75,"revenue":1511210.6,"ebitda":-51381160.38,"capex_spike":0,"is_stabilized":true},{"year":9,"occupancy":75,"revenue":1541434.81,"ebitda":-52408783.59,"capex_spike":0,"is_stabilized":true},{"year":10,"occupancy":75,"revenue":1572263.51,"ebitda":-53692798.78,"capex_spike":235839.53,"is_stabilized":true},{"year":11,"occupancy":75,"revenue":1603708.78,"ebitda":-54526098.44,"capex_spike":0,"is_stabilized":true},{"year":12,"occupancy":75,"revenue":1635782.95,"ebitda":-55616620.41,"capex_spike":0,"is_stabilized":true},{"year":13,"occupancy":75,"revenue":1668498.61,"ebitda":-56728952.82,"capex_spike":0,"is_stabilized":true},{"year":14,"occupancy":75,"revenue":1701868.58,"ebitda":-57863531.88,"capex_spike":0,"is_stabilized":true},{"year":15,"occupancy":75,"revenue":1735905.96,"ebitda":-59020802.51,"capex_spike":0,"is_stabilized":true},{"year":16,"occupancy":75,"revenue":1770624.08,"ebitda":-60201218.56,"capex_spike":0,"is_stabilized":true},{"year":17,"occupancy":75,"revenue":1806036.56,"ebitda":-61405242.94,"capex_spike":0,"is_stabilized":true},{"year":18,"occupancy":75,"revenue":1842157.29,"ebitda":-62633347.79,"capex_spike":0,"is_stabilized":true},{"year":19,"occupancy":75,"revenue":1879000.43,"ebitda":-63886014.75,"capex_spike":0,"is_stabilized":true},{"year":20,"occupancy":75,"revenue":1916580.44,"ebitda":-65451222.11,"capex_spike":287487.07,"is_stabilized":true},{"year":21,"occupancy":75,"revenue":1954912.05,"ebitda":-66467009.75,"capex_spike":0,"is_stabilized":true},{"year":22,"occupancy":75,"revenue":1994010.29,"ebitda":-67796349.94,"capex_spike":0,"is_stabilized":true},{"year":23,"occupancy":75,"revenue":2033890.5,"ebitda":-69152276.94,"capex_spike":0,"is_stabilized":true},{"year":24,"occupancy":75,"revenue":2074568.31,"ebitda":-70535322.48,"capex_spike":0,"is_stabilized":true},{"year":25,"occupancy":75,"revenue":2116059.67,"ebitda":-71946028.93,"capex_spike":0,"is_stabilized":true},{"year":26,"occupancy":75,"revenue":2158380.87,"ebitda":-73384949.51,"capex_spike":0,"is_stabilized":true},{"year":27,"occupancy":75,"revenue":2201548.49,"ebitda":-74852648.5,"capex_spike":0,"is_stabilized":true},{"year":28,"occupancy":75,"revenue":2245579.45,"ebitda":-76349701.47,"capex_spike":0,"is_stabilized":true},{"year":29,"occupancy":75,"revenue":2290491.04,"ebitda":-77876695.5,"capex_spike":0,"is_stabilized":true},{"year":30,"occupancy":75,"revenue":2336300.86,"ebitda":-79784674.54,"capex_spike":350445.13,"is_stabilized":true},{"year":31,"occupancy":75,"revenue":2383026.88,"ebitda":-81022913.99,"capex_spike":0,"is_stabilized":true},{"year":32,"occupancy":75,"revenue":2430687.42,"ebitda":-82643372.27,"capex_spike":0,"is_stabilized":true},{"year":33,"occupancy":75,"revenue":2479301.17,"ebitda":-84296239.72,"capex_spike":0,"is_stabilized":true},{"year":34,"occupancy":75,"revenue":2528887.19,"ebitda":-85982164.51,"capex_spike":0,"is_stabilized":true},{"year":35,"occupancy":75,"revenue":2579464.94,"ebitda":-87701807.8,"capex_spike":0,"is_stabilized":true},{"year":36,"occupancy":75,"revenue":2631054.23,"ebitda":-89455843.96,"capex_spike":0,"is_stabilized":true},{"year":37,"occupancy":75,"revenue":2683675.32,"ebitda":-91244960.84,"capex_spike":0,"is_stabilized":true},{"year":38,"occupancy":75,"revenue":2737348.83,"ebitda":-93069860.06,"capex_spike":0,"is_stabilized":true},{"year":39,"occupancy":75,"revenue":2792095.8,"ebitda":-94931257.26,"capex_spike":0,"is_stabilized":true},{"year":40,"occupancy":75,"revenue":2847937.72,"ebitda":-97257073.06,"capex_spike":427190.66,"is_stabilized":true},{"year":41,"occupancy":75,"revenue":2904896.47,"ebitda":-98766480.05,"capex_spike":0,"is_stabilized":true},{"year":42,"occupancy":75,"revenue":2962994.4,"ebitda":-100741809.65,"capex_spike":0,"is_stabilized":true},{"year":43,"occupancy":75,"revenue":3022254.29,"ebitda":-102756645.85,"capex_spike":0,"is_stabilized":true},{"year":44,"occupancy":75,"revenue":3082699.38,"ebitda":-104811778.76,"capex_spike":0,"is_stabilized":true},{"year":45,"occupancy":75,"revenue":3144353.36,"ebitda":-106908014.34,"capex_spike":0,"is_stabilized":true},{"year":46,"occupancy":75,"revenue":3207240.43,"ebitda":-109046174.62,"capex_spike":0,"is_stabilized":true},{"year":47,"occupancy":75,"revenue":3271385.24,"ebitda":-111227098.12,"capex_spike":0,"is_stabilized":true},{"year":48,"occupancy":75,"revenue":3336812.94,"ebitda":-113451640.08,"capex_spike":0,"is_stabilized":true},{"year":49,"occupancy":75,"revenue":3403549.2,"ebitda":-115720672.88,"capex_spike":0,"is_stabilized":true},{"year":50,"occupancy":75,"revenue":3471620.19,"ebitda":-118555829.37,"capex_spike":520743.03,"is_stabilized":true}],"cashflow":[{"year":1,"cashflow":-34183056,"is_breakeven":false},{"year":2,"cashflow":-74515556,"is_breakeven":false},{"year":3,"cashflow":-121053056,"is_breakeven":false},{"year":4,"cashflow":-168521306,"is_breakeven":false},{"year":5,"cashflow":-216938921,"is_breakeven":false},{"year":6,"cashflow":-266324888.3,"is_breakeven":false},{"year":7,"cashflow":-316698574.95,"is_breakeven":false},{"year":8,"cashflow":-368079735.33,"is_breakeven":false},{"year":9,"cashflow":-420488518.92,"is_breakeven":false},{"year":10,"cashflow":-474181317.7,"is_breakeven":false},{"year":11,"cashflow":-528707416.14,"is_breakeven":false},{"year":12,"cashflow":-584324036.55,"is_breakeven":false},{"year":13,"cashflow":-641052989.37,"is_breakeven":false},{"year":14,"cashflow":-698916521.25,"is_breakeven":false},{"year":15,"cashflow":-757937323.76,"is_breakeven":false},{"year":16,"cashflow":-818138542.32,"is_breakeven":false},{"year":17,"cashflow":-879543785.26,"is_breakeven":false},{"year":18,"cashflow":-942177133.05,"is_breakeven":false},{"year":19,"cashflow":-1006063147.8,"is_breakeven":false},{"year":20,"cashflow":-1071514369.91,"is_breakeven":false},{"year":21,"cashflow":-1137981379.66,"is_breakeven":false},{"year":22,"cashflow":-1205777729.6,"is_breakeven":false},{"year":23,"cashflow":-1274930006.54,"is_breakeven":false},{"year":24,"cashflow":-1345465329.02,"is_breakeven":false},{"year":25,"cashflow":-1417411357.95,"is_breakeven":false},{"year":26,"cashflow":-1490796307.46,"is_breakeven":false},{"year":27,"cashflow":-1565648955.96,"is_breakeven":false},{"year":28,"cashflow":-1641998657.43,"is_breakeven":false},{"year":29,"cashflow":-1719875352.93,"is_breakeven":false},{"year":30,"cashflow":-1799660027.47,"is_breakeven":false},{"year":31,"cashflow":-1880682941.46,"is_breakeven":false},{"year":32,"cashflow":-1963326313.73,"is_breakeven":false},{"year":33,"cashflow":-2047622553.45,"is_breakeven":false},{"year":34,"cashflow":-2133604717.96,"is_breakeven":false},{"year":35,"cashflow":-2221306525.76,"is_breakeven":false},{"year":36,"cashflow":-2310762369.72,"is_breakeven":false},{"year":37,"cashflow":-2402007330.56,"is_breakeven":false},{"year":38,"cashflow":-2495077190.62,"is_breakeven":false},{"year":39,"cashflow":-2590008447.88,"is_breakeven":false},{"year":40,"cashflow":-2687265520.94,"is_breakeven":false},{"year":41,"cashflow":-2786032000.99,"is_breakeven":false},{"year":42,"cashflow":-2886773810.64,"is_breakeven":false},{"year":43,"cashflow":-2989530456.49,"is_breakeven":false},{"year":44,"cashflow":-3094342235.25,"is_breakeven":false},{"year":45,"cashflow":-3201250249.59,"is_breakeven":false},{"year":46,"cashflow":-3310296424.21,"is_breakeven":false},{"year":47,"cashflow":-3421523522.33,"is_breakeven":false},{"year":48,"cashflow":-3534975162.41,"is_breakeven":false},{"year":49,"cashflow":-3650695835.29,"is_breakeven":false},{"year":50,"cashflow":-3769251664.66,"is_breakeven":false}]}