FANDOM


Income per hour without repair costs Edit

Icon Profit
This page covers the profitability of the structures in Rock the Vegas. All structures have different income in varying time spans, making it difficult to see their relative profitability at a glance.

Even as you extended the borders of your Vegas city all the way, you will not be able to fit all structures on it at their maximum number. So at some point you will need to decide which structure to build in your remaining available land. In the beginning of your game you might opt for quick money makers, whereas later you might want to build some slower cash cows.

Take a look at the table below for help with this decision. The last columns shows the Income and XP per Hour per Tile, which are the best figures for comparison. If you have built one or more Lighthouse of Luck, add 10% to these figures for every Lighthouse you have. More on that later.

Table of Initial & Highest income & XP per hour per tile excluding repair and upgrade costs

Icon Hotels Hotel structures Size Available Time to 100% accumulation Initial income, per hour per tile Initial XP, per hour per tile Highest income, per hour per tile Highest XP, per hour per tile
Motel 2x2 Level 1 1:40 $ 316 9.04 $ 632 9.04
Mini Hotel 2x2 Level 1 3:10 $ 284 4.47 $ 568 9.47
Private house 2x2 Level 2 30:00 $ 125 1.50 $ 251 2.50
Stratosphere 3x3 Level 7 35:00 $ 286 1.14 $ 574 3.05
Grand Hotel 4x4 Level 8 4:00:00 $ 52 0.14 $ 103 0.22
Hotel 4x4 Level 12 8:00:00 $ 78 0.09 $ 157 0.13
Cottage 2x2 Level 13 5:00 $ 930 6.00 $ 1869 12.00
Villa 3x3 Level 19 1:30:00 $ 193 0.37 $ 387 0.52
Golden Hotel 3x3 Level 20 10:00:00 $ 144 0.12 $ 290 0.22
Holiday Hotel 3x3 Level 22 12:00:00 $ 167 0.13 $ 335 0.18
Caesars Palace Hotel 3x3 Level 23 42:00:00 0.05 0.07
Bellagio Hotel 4x4 Level 28 20:00:00 $ 134 0.07 $ 270 0.09
Prestige Hotel 4x4 Level 30 7:00:00 $ 223 0.25 $ 448 0.36
Icon Entertainment Entertainment structures Size Available 100% accumulation Initial income, per tile per hour Initial XP, per tile per hour Highest income, per hour per tile Highest xp, per hour per tile
Bar 2x2 Level 1 12:00 $ 138 2.5 $ 276 3.75
Pub 2x2 Level 4 15:00 $ 500 5.00 $ 1,005 10.00
Store 2x2 Level 6 1:00:00 $ 100 1.25 $ 201 1.75
Doughnut Cafe 2x2 Level 7 4:50 $ 433 6.67 $ 870 10.00
Circus 2x2 Level 9 3:00:00 $ 208 0.67 $ 419 1.08
Cleopatra Restaurant 3x3 Level 10 18:00:00 0.06 0.10
Bowling alley 2x2 Level 1:10:00 $ 193 1.29 $ 387 1.71
Holiday fair 4x4 Level 13 18:00:00 $ 80 0.05 $ 160 0.07
Observation wheel 3x3 Level 14 2:00:00 $ 278 0.61 $ 558 1.00
Pizzeria 3x3 Level 14 3:00:00 $ 167 0.50 $ 335 0.92
UFO Restaurant 3x3 Level 15 12:00:00 $ 103 0.13 $ 207 0.17
Egyptian pyramids 3x3 Level 16 3:00:00 $ 370 0.52 $ 744 0.78
Disco club 2x2 Level 16 7:00:00 $ 161 0.39 $ 323 0.57
Casino 4x4 Level 17 15:00:00 $ 104 0.06 $ 209 0.08
Flamingo 2x2 Level 18 4:00:00 $ 200 0.63 $ 402 0.94
Casino Crystal 3x3 Level 19 4:00:00 $ 417 0.47 $ 838 0.67
Megamall 2x2 Level 21 10:00 $ 1,125 7.50 $ 2,262 10.50
Fighting arena 3x3 Level 22 3:00:00 $ 481 0.70 $ 968 1.19
Super casino 3x3 Level 24 4:00:00 $ 222 0.42 $ 446 0.81
Movie theater 2x2 Level 25 8:00:00 $ 203 0.75 $ 408 1.09
Roller Coaster 4x4 Level 26 6:00:00 $ 198 0.24 $ 398 0.32
Entertainment Empire 3x3 Level 27 15:00:00 $ 185 0.27 $ 372 0.33
Irish Pub 2x2 Level 29 9:00:00 $ 500 0.69 $ 1,005 0.89


Income per hour including repair costsEdit

The earnings are greatly impacted by the cost of repairs made to your structures. Each structure's Upgrade level has its own repair cost. With the repair costs and time taken into account, the profit figures dramaticly change, a structures with an apparently high income per hour can turn out to be one of the worst performers.

The long term chance to get a repair is 7.236%
The income per hour including repairs is calculated as:
income_per_hour = (income - (p * repaircosts)) / (income_hours + (p * repair_hours))
with p = 0.0723


In the next tabel the income per hour including repair costs is at exactly 100% completion. Buildings with a red background cost € to build.

Income per hour including repair costs and time

Icon Hotels Hotel structures Available Size Time Upgr. 0 Per Tile Upgr. 1 Per Tile Upgr. 2 Per Tile Upgr. 3 Per Tile Upgr. 4 Per Tile Upgr. 5 Per Tile
Motel Level 1 2x2 1:40 $ 914 $ 229 $ 1,028 $ 257 $ 1,166 $ 292 $ 1,321 $ 330 $ 1,496 $ 374 $ 1,683 $ 421
Mini Hotel Level 1 2x2 3:10 $ 885 $ 221 $ 989 $ 247 $ 1,140 $ 285 $ 1,299 $ 325 $ 1,464 $ 366 $ 1,668 $ 417
Private house Level 2 2x2 30:00 $ 416 $ 104 $ 474 $ 119 $ 540 $ 135 $ 618 $ 155 $ 705 $ 176 $ 802 $ 201
Stratosphere Level 7 3x3 35:00 $ 2,218 $ 246 $ 2,536 $ 282 $ 2,901 $ 322 $ 3,319 $ 369 $ 3,794 $ 422 $ 4,336 $ 482
Grand Hotel Level 8 4x4 4:00:00 $ 761 $ 48 $ 873 $ 55 $ 1,003 $ 63 $ 1,150 $ 72 $ 1,320 $ 83 $ 1,514 $ 95
Hotel Level 12 4x4 8:00:00 $ 1,049 $ 66 $ 1,199 $ 75 $ 1,369 $ 86 $ 1,563 $ 98 $ 1,784 $ 112 $ 2,035 $ 127
Cottage Level 13 2x2 5:00 $ 1,328 $ 332 $ 1,408 $ 352 $ 1,478 $ 370 $ 1,545 $ 386 $ 1,586 $ 397 $ 1,585 $ 396
Villa Level 19 3x3 1:30:00 $ 1,002 $ 111 $ 1,119 $ 124 $ 1,247 $ 139 $ 1,386 $ 154 $ 1,535 $ 171 $ 1,696 $ 188
Golden Hotel Level 20 3x3 10:00:00 $ 1,126 $ 125 $ 1,289 $ 143 $ 1,474 $ 164 $ 1,686 $ 187 $ 1,928 $ 214 $ 2,204 $ 245
Holiday Hotel Level 22 3x3 12:00:00 $ 1,145 $ 127 $ 1,302 $ 145 $ 1,479 $ 164 $ 1,679 $ 187 $ 1,904 $ 212 $ 2,159 $ 240
Bellagio Hotel Level 28 4x4 20:00:00 $ 1,949 $ 122 $ 2,235 $ 140 $ 2,563 $ 160 $ 2,938 $ 184 $ 3,368 $ 211 $ 3,861 $ 241
Prestige Hotel ***OLD*** Level 30 4x4 7:00:00 $ 2,928 $ 183 $ 3,341 $ 209 $ 3,811 $ 238 $ 4,345 $ 272 $ 4,953 $ 310 $ 5,642 $ 353
Prestige Hotel Level 30 4x4 7:00:00 $ 1,741 $ 109 $ 1,982 $ 124 $ 2,255 $ 141 $ 2,564 $ 160 $ 2,914 $ 182 $ 3,310 $ 207
Ramada Hotel Level 33 3x3 10:00:00 $ 1,209 $ 134 $ 1,320 $ 147 $ 1,435 $ 159 $ 1,549 $ 172 $ 1,661 $ 185 $ 1,766 $ 196
Icon Entertainment Entertainment structures Available Size Time Upgr. 0 Per Tile Upgr. 1 Per Tile Upgr. 2 Per Tile Upgr. 3 Per Tile Upgr. 4 Per Tile Upgr. 5 Per Tile
Bar Level 1 2x2 12:00 $ 440 $ 110 $ 499 $ 125 $ 569 $ 142 $ 649 $ 162 $ 738 $ 185 $ 841 $ 210
Pub Level 4 2x2 15:00 $ 1,561 $ 390 $ 1,773 $ 443 $ 2,021 $ 505 $ 2,297 $ 574 $ 2,609 $ 652 $ 2,962 $ 741
Store Level 6 2x2 1:00:00 $ 330 $ 83 $ 376 $ 94 $ 430 $ 108 $ 490 $ 123 $ 559 $ 140 $ 637 $ 159
Doughnut Cafe Level 7 2x2 4:50 $ 649 $ 162 $ 688 $ 172 $ 726 $ 182 $ 766 $ 192 $ 798 $ 200 $ 810 $ 203
Circus Level 9 2x2 3:00:00 $ 711 $ 178 $ 813 $ 203 $ 929 $ 232 $ 1,062 $ 266 $ 1,213 $ 303 $ 1,386 $ 347
Bowling alley Level 11 2x2 1:10:00 $ 449 $ 112 $ 501 $ 125 $ 559 $ 140 $ 622 $ 156 $ 690 $ 173 $ 763 $ 191
Holiday fair Level 13 4x4 18:00:00 $ 1,117 $ 70 $ 1,278 $ 80 $ 1,463 $ 91 $ 1,674 $ 105 $ 1,915 $ 120 $ 2,191 $ 137
Observation wheel Level 14 3x3 2:00:00 $ 2,314 $ 257 $ 2,656 $ 295 $ 3,049 $ 339 $ 3,499 $ 389 $ 4,016 $ 446 $ 4,608 $ 512
Pizzeria Level 14 3x3 3:00:00 $ 494 $ 55 $ 561 $ 62 $ 636 $ 71 $ 721 $ 80 $ 816 $ 91 $ 923 $ 103
UFO Restaurant Level 15 3x3 12:00:00 $ 906 $ 101 $ 1,035 $ 115 $ 1,182 $ 131 $ 1,349 $ 150 $ 1,539 $ 171 $ 1,755 $ 195
Egyptian pyramids Level 16 3x3 3:00:00 $ 3,145 $ 349 $ 3,613 $ 401 $ 4,151 $ 461 $ 4,768 $ 530 $ 5,478 $ 609 $ 6,292 $ 699
Disco club Level 16 2x2 7:00:00 $ 533 $ 133 $ 608 $ 152 $ 694 $ 174 $ 792 $ 198 $ 903 $ 226 $ 1,029 $ 257
Casino Level 17 4x4 15:00:00 $ 1,390 $ 87 $ 1,587 $ 99 $ 1,812 $ 113 $ 2,068 $ 129 $ 2,359 $ 147 $ 2,691 $ 168
Flamingo Level 18 2x2 4:00:00 $ 590 $ 148 $ 670 $ 168 $ 759 $ 190 $ 860 $ 215 $ 974 $ 244 $ 1,101 $ 275
Casino Crystal Level 19 3x3 4:00:00 $ 3,550 $ 394 $ 4,079 $ 453 $ 4,687 $ 521 $ 5,385 $ 598 $ 6,186 $ 687 $ 7,107 $ 790
Megamall Level 21 2x2 10:00 $ 1,829 $ 457 $ 1,975 $ 494 $ 2,118 $ 530 $ 2,257 $ 564 $ 2,379 $ 595 $ 2,477 $ 619
Fighting arena Level 22 3x3 3:00:00 $ 3,926 $ 436 $ 4,502 $ 500 $ 5,162 $ 574 $ 5,918 $ 658 $ 6,783 $ 754 $ 7,774 $ 864
Super casino Level 24 3x3 4:00:00 $ 1,546 $ 172 $ 1,759 $ 195 $ 1,999 $ 222 $ 2,272 $ 252 $ 2,579 $ 287 $ 2,926 $ 325
Movie theater Level 25 2x2 8:00:00 $ 452 $ 113 $ 504 $ 126 $ 559 $ 140 $ 619 $ 155 $ 684 $ 171 $ 752 $ 188
Roller Coaster Level 26 4x4 6:00:00 $ 2,915 $ 182 $ 3,345 $ 209 $ 3,839 $ 240 $ 4,404 $ 275 $ 5,053 $ 316 $ 5,796 $ 362
Entertainment Empire Level 27 3x3 15:00:00 $ 1,478 $ 164 $ 1,693 $ 188 $ 1,939 $ 215 $ 2,221 $ 247 $ 2,543 $ 283 $ 2,911 $ 323
Irish Pub Level 29 2x2 9:00:00 $ 1,682 $ 421 $ 1,922 $ 481 $ 2,195 $ 549 $ 2,506 $ 627 $ 2,861 $ 715 $ 3,264 $ 816
Library ***OLD*** Level 31 2x2 7:00:00 $ 1,921 $ 480 $ 2,122 $ 531 $ 2,336 $ 584 $ 2,561 $ 640 $ 2,794 $ 699 $ 3,032 $ 758
Library Level 31 2x2 7:00:00 $ 1,097 $ 274 $ 1,199 $ 300 $ 1,304 $ 326 $ 1,410 $ 353 $ 1,513 $ 378 $ 1,611 $ 403
Shooting Gallery Level 32 3x3 5:30:00 $ 425 $ 47 $ 387 $ 43 $ 323 $ 36 $ 226 $25 $ 84 $ 9 $ -114 $ -13


The next graph shows the income per hour including the repair costs.

VegasInc10

Income per hour including repairs per upgrade level



















The next table shows the profitability of the Limited Edition Buildings including time and costs of repairs.

Limited Edition Initial Cost Size Time Upgr. 0 Upgr. 1 Upgr. 2 Upgr. 3 Upgr. 4 Upgr. 5
Art Gallery € 65 3x3 11:00:00 $ 3,595 $ 4,129 $ 4,743 $ 5,448 $ 6,259 $ 7,186
Cafe WigWam € 50 3x3 4:00:00 $ 2,221 $ 2,544 $ 2,914 $ 3,338 $ 3,822 $ 4,375
Chinese Restaurant € 75 3x3 2:15:00 $ 2,705 $ 3,085 $ 3,517 $ 4,008 $ 4,565 $ 5,197
Church € 60 4x4 2:15:00 $ 2,164 $ 2,468 $ 2,814 $ 3,207 $ 3,652 $ 4,158
Eiffel Tower € 45 2x2 5:30:00 $ 2,156 $ 2,472 $ 2,836 $ 3,252 $ 3,729 $ 4,276
Hotel Dollar € 65 3x3 12:00:00 $ 3,536 $ 4,062 $ 4,667 $ 5,361 $ 6,158 $ 7,073
Moulin Rouge € 40 3x3 2:00:00 $ 1,623 $ 1,851 $ 2,110 $ 2,405 $ 2,739 $ 3,118
Music Hall € 55 3x3 10:00:00 $ 3,390 $ 3,894 $ 4,473 $ 5,138 $ 5,902 $ 6,778
Paul's Oceanarium € 45 3x3 2:00:00 $ 1,874 $ 2,138 $ 2,438 $ 2,779 $ 3,166 $ 3,605
Sound Recording Studio € 55 3x3 5:00:00 $ 2,244 $ 2,572 $ 2,948 $ 3,378 $ 3,870 $ 4,433
Sushi Bar € 50 3x3 6:00:00 $ 3,089 $ 3,546 $ 4,070 $ 4,672 $ 5,361 $ 6,152
TV Tower € 45 2x2 1:30:00 $ 2,435 $ 2,776 $ 3,166 $ 3,607 $ 4,109 $ 4,678
Video Games € 50 3x3 12:00:00 $ 3,153 $ 3,623 $ 4,162 $ 4,782 $ 5,494 $ 6,311
Zoo € 50 3x3 14:00:00 $ 2,978 $ 3,422 $ 3,932 $ 4,518 $ 5,191 $ 5,964


Now the data about Special Events Buildings including time and costs of repairs.


Special Events Size Time Upgr. 0 Per Tile Upgr. 1 Per Tile Upgr. 2 Per Tile Upgr. 3 Per Tile Upgr. 4 Per Tile Upgr. 5 Per Tile
Easter
Bunny House 3x3 3:00:00 $ 618 $ 69 $ 701 $ 78 $ 796 $ 88 $ 902 $ 100 $ 1,021 $ 113 $ 1,155 $ 128
Easter Hotel 3x3 5:00:00 $ 701 $ 78 $ 798 $ 89 $ 908 $ 101 $ 1,031 $ 115 $ 1,172 $ 130 $ 1,330 $ 148
Egg Factory 4x4 8:00:00 $ 1,032 $ 64 $ 1,178 $ 74 $ 1,344 $ 84 $ 1,533 $ 96 $ 1,748 $ 109 $ 1,992 $ 125
Holiday Square 4x4 12:00:00 $ 1,271 $ 79 $ 1,445 $ 90 $ 1,642 $ 103 $ 1,864 $ 116 $ 2,114 $ 132 $ 2,396 $ 150
Easter Bunny King 4x4 9:00:00 $ 2,138 $ 134 $ 2,432 $ 152 $ 2,764 $ 173 $ 3,139 $ 196 $ 3,563 $ 223 $ 4,042 $ 253

Ad blocker interference detected!


Wikia is a free-to-use site that makes money from advertising. We have a modified experience for viewers using ad blockers

Wikia is not accessible if you’ve made further modifications. Remove the custom ad blocker rule(s) and the page will load as expected.