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)