Cryogenic Liquid Nitrogen Cell Banking Cap Rate Solver

Underwrite robotic automated -196°C liquid nitrogen vapor cryogenic biorepository distribution hubs storing CAR-T immunotherapy cells and stem cell master banks.

Square Footage & NNN Rent

Robotic Cryogenic Cell Vault Area (Sq Ft)

Annual Triple-Net (NNN) Base Rent ($ / sq ft / yr - e.g. $58.50)

Market Exit Cap Rate (% - e.g. 4.75%)

Annual Rent & Commercial Valuation

Annual Gross NNN Lease Rental Billings

$4,972,500 / yr

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

+$4,972,500 / yr NOI

Stabilized Commercial Industrial Asset Valuation

$104,684,211 Valuation (4.75% Cap)