Automated AS/RS Cold Storage Facility Cap Rate Solver

Underwrite robotic automated storage and retrieval system (AS/RS) high-bay freezer distribution terminals operating lights-out at -20°F with 10x pallet throughput density.

Square Footage & NNN Rent

Automated High-Bay Cold Storage Building Area (Sq Ft)

Annual Triple-Net (NNN) Base Rent ($ / sq ft / yr - e.g. $32.50)

Market Exit Cap Rate (% - e.g. 5.00%)

Annual Rent & Commercial Valuation

Annual Gross NNN Lease Rental Billings

$4,875,000 / yr

Net Operating Income (NOI - 100% NNN Pass-Through)

+$4,875,000 / yr NOI

Stabilized Commercial Industrial Asset Valuation

$97,500,000 Valuation (5.00% Cap)