📊 Storage Cash Flow & Valuation
Gross Monthly Potential Rental Income
$37,600 /mo
Effective Annual Gross Revenue (at 92% Occ)
$415,104 /yr
Net Operating Income (NOI)
+$381,104 /yr
Total Development Construction CAPEX
$768,000
Unlevered Return on Cost (Yield on Cost)
49.62% Yield
Commercial Asset Valuation (at 7.25% Cap Rate)
$5,256,607
🚤 Low Maintenance Moat: Covered outdoor RV/boat storage requires no indoor HVAC, no elevators, and near-zero tenant turnover repairs while commanding \$235+/mo.