Enclosed RV & Boat Storage Canopy Cash Flow Solver

Underwrite premium Class A motorcoach, travel trailer, and center console boat canopy storage facilities with automatic gate access and 20A trickle charging.

Facility Stalls & Monthly Rates

Total RV & Boat Storage Stalls

Average Monthly Rental Rate ($ / stall / mo - 14x45ft enclosed)

Stabilized Occupancy Rate (%)

Total Land & Steel Canopy Development Cost ($)

Asset NOI & Cap Rate Valuation

Annual Effective Gross Revenue

$389,880 / yr

Net Operating Income (NOI - 18% Opex Ratio)

$319,702 / yr

Commercial Asset Valuation (At 6.50% Exit Cap Rate)

$4,918,486 (+$2.5M Equity Created)