📊 Yield & Return Summary
Gross Annual Revenue
$1,034,228
Total Annual Operating Expenses
$393,007
Net Operating Income (NOI)
$641,221
Going-In Cap Rate
34.66%
Net Annual Cash Flow (After Debt)
$529,221
Debt Service Coverage Ratio (DSCR)
5.73x
🏕️ Underwriting Verdict: Excellent Cash Flow Asset. High ADR and strong pad density yield significant debt coverage.