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)