1, rent: 50 rooms * 20 square meters (including public **** space) = 1,000 square meters * 2 yuan / ping / day = 2,000 yuan * 365 days = 730,000;

2, renovation:

(1) hard furnishings: partitions, ceilings, walls, flooring, bathrooms, strong and weak electricity, etc., about 700 yuan / square meter * 1000 = 700,000 million

(2) soft furnishings: air conditioning, TV, computer, hot water, beds, fabrics, etc., each 10,000 yuan/room * 50 = 500,000

(3) fire: about 100,000 yuan.

3, personnel wages: a minimum of 4 people, an average of 3,000 yuan / person, to 12,000 * 12 = 14.4w

4, Public Security Bureau of Room Management System 2w

5, to do the license license and so on 0.5w

6, public security, tax, fire and so on the invitation to 50,000 yuan.

7, other unpredictable costs 100,000

About 2,349,000