RV Park Pad Development & Cash Flow Solver

Analyze civil site infrastructure expenses, 30A/50A electric and septic utility hookup costs, and monthly long-term tenant pad yields.

⚙️ RV Park Infrastructure & Rates

$

Development & Operating Expenses

$
$

📊 Annual Park Net Operating Income

Net Operating Income (NOI)
$84,240/yr
Monthly NOI $7,020
Cap Rate 30.1%
Payback Period 3.3 Yrs
Gross Monthly Pad Revenue $9,750/mo from 15 occupied pads (75% occupancy)
Total Capital Buildout $280,000 total ($14,000/pad across 20 sites)
Direct Utility Overhead $975/mo electricity & sewer ($65/site)