Enclosed Heated RV & Motorhome Storage Solver

Underwrite 50ft pull-through heated motorhome garages, Class A diesel pusher storage, electrical trickle charging, and 75%+ NOI margins in cold weather states.

Enclosed RV Bays & Monthly Rent

Total Enclosed 15x50ft Heated RV Bays

Monthly Heated Bay Rent ($ / bay / mo)

Stabilized Facility Occupancy (%)

Land, Steel Building & Heating Capex ($)

Annual Facility Economics

Annual Effective Gross Rental Income

$321,228 / yr

Net Operating Income (NOI - 24% Opex)

+$244,133 / yr

Facility Valuation (At 6.75% Cap Rate)

$3,616,789 (+$766k Equity Created)