🏢 Coworking Space & Private Office Underwriter

Model commercial master lease arbitrage, hot desk density, private micro-office MRR, conference room fees, and net operating margins.

← All 6,000+ Solvers

📋 Space Layout & Master Lease

📊 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.