Boat & RV Storage Lot Cash Flow Solver
Model land development capex, 12x40 parking space layout per acre, covered steel canopy rent premiums, and stabilized passive Net Operating Income.
⚙️ Acreage & Parking Space Layout
$
$
Development CAPEX & Fixed OPEX
$
$
📊 Annual Lot Net Operating Income
Net Operating Income (NOI)
$228,095/yr
Monthly NOI
$19,008
Cap Rate
54.3%
Payback
1.8 Yrs
Effective Monthly Gross Income
$21,341/mo from 134 occupied spaces (85% occupancy)
Total Parking Unit Capacity
158 Total Spaces (47 Canopy @ $240/mo + 111 Open @ $125/mo)
Total Site Development Budget
$420,000 total ($2,658/space across 4.5 acres)