Covered RV & Boat Canopy Storage Solver

Underwrite 45-foot covered steel cantilever RV and luxury pontoon boat storage stalls with individual 15-amp battery maintainer power outlets and automated keypad security gates.

Canopy Stalls & Monthly Rent

Total Covered RV & Boat Canopy Bays

Monthly Rental Rate ($ / stall / mo - e.g. $225)

Market Exit Cap Rate (% - e.g. 6.00%)

Annual NOI & Facility Valuation

Annual Gross Rental Billings (160 Covered Stalls)

$432,000 / yr

Net Operating Income (NOI - 16% Opex)

+$362,880 / yr NOI (84.0% Margin)

Stabilized Commercial Property Valuation

$6,048,000 Asset Value (6.00% Cap)