Self-Storage Unit Mix & NRSF Revenue Maximizer

Optimize unit sizing allocations across 5x5, 10x10, and 10x20 spaces to extract maximum $/sqft revenue yield.

Unit Mix & Rental Rates

Small 5x5 Units ($2.80/sqft avg)

5x5 Monthly Rent ($ / unit)

Medium 10x10 Units ($1.65/sqft avg)

10x10 Monthly Rent ($ / unit)

Large 10x20 Units ($1.25/sqft avg)

10x20 Monthly Rent ($ / unit)

Total Net Rentable Square Footage (NRSF)

35,000 NRSF (370 Units)

Blended Effective Revenue Per Square Foot

$1.61 / sq ft / mo ($19.27/yr)

Annual Stabilized Net Operating Income (NOI - 32% Opex)

$459,850 / yr

Commercial Facility Valuation (At 6.5% Cap Rate)

$7,074,615