After doing extensive research and brainstorming, you and your team agree to the set of assumption below. Determine whether the project is feasible!

$\backslash$table$[[$Investment outlay,$$,100,000,000,,,,],[$Average Depreciation Year,,$20,,,,],[$Capital Structure$],[$Source$,,$Weight,Cost of Capital,,,$],[$Equity$,,60\%,12\%,,,],[$Debt$,,40\%,10\%,,,],[$Tax Rate,,$25\%,,,,],[$Revenue Projection$],[,,Y1,$Y$2,$Y$3,$Y$4,$Y$5($Stabilize Year$)],[$Daily Room Available,,$242,242,242,242,242],[$Annual Occupancy Rate,,$60\%,65\%,70\%,75\%,80\%$