📊 Revenue & EBITDA Yield
Monthly Recurring Revenue (Membership MRR)
$101,966 /mo
Gross Annual Revenue (Members + Retail)
$2,296,092 /yr
Total Annual COGS (Chemicals & Utilities)
$342,990 /yr
Net Annual EBITDA
$1,433,102 /yr
EBITDA Margin (%)
62.41%
Unlevered Return on Cost (ROIC)
29.86%
🚗 Subscription Power: Express tunnels generating >50% of revenue from recurring memberships trade at premium 10x–14x EBITDA multiples to private equity rollups.