📊 Revenue Streams & Monthly NOI
Monthly Hourly Station Booking Revenue
$54,720 /mo
Monthly Commissary Base Memberships (18 members)
$6,300 /mo
Cooler & Dry Storage Rack Ancillary Rent
$3,960 /mo
Total Gross Monthly Commissary Revenue
$64,980 /mo
Net Monthly Operating Income (NOI)
+$48,480 /mo
Annualized Facility Net Profit
$581,760 /yr
🍳 Shared Infrastructure Arbitrage: Food trucks and caterers legally require a licensed commissary letter to operate, creating sticky recurring membership revenue and high station turnover.