RV & Boat Storage Pro-Forma & Land Yield Solver

Model open gravel pad, 3-sided canopy covered, and fully enclosed drive-through bays with electric hookups.

Site Parameters & Space Mix

Usable Site Acreage (Acres)

Enclosed 14x45ft Electric Bays (Units)

Enclosed Bay Rent ($/mo)

Canopy Covered 12x40ft Spaces (Units)

Canopy Space Rent ($/mo)

Open Gravel Pad Spaces (Units)

Open Space Rent ($/mo)

Stabilized Occupancy (%)

Gross Potential Income (100% Occupancy)

$358,800 / yr

Effective Gross Income (Stabilized)

$330,096 / yr

Net Operating Income (NOI - 26% Opex)

$244,271 / yr

Annual NOI Yield Per Acre

$48,854 / acre / yr