📊 Revenue & Lease Spread Summary
Gross Monthly Coworking MRR
$54,575 /mo
Monthly Master Building Lease Cost
$26,500 /mo
Net Monthly Space Cash Flow
+$18,575 /mo
Effective Revenue per Square Foot
$54.58 /sq ft /yr
Annualized Net Operator Cash Flow
$222,900 /yr
🏢 Arbitrage Spread: Subdividing commercial floorplates generates over 2.0x the master lease rate in gross revenue.