Break-even assumes: annual profit = (rate − adjusted running cost) × occupancy nights × cabins. Occupancy nights = 365 × occupancy%. Off‑grid reduces running costs by the chosen percentage. Bulk discounts: ≥5 cabins → −7.5%, ≥20 cabins → −10% (applied to cabin price + off‑grid add‑on).