Self-Storage Calculator
Analyze self-storage facility investments with unit mix and occupancy projections.
Purchase & Financing
$2,500,000
Unit Mix
| Unit Size | Count | Monthly Rate | Annual Revenue | |
|---|---|---|---|---|
| $27,000 | ||||
| $72,000 | ||||
| $150,000 | ||||
| $126,000 | ||||
| $108,000 | ||||
| $78,000 |
Total Units: 350Gross Potential: $561,000/yr
Occupancy & Other Income
88%
308 of 350 units occupied
Late fees, admin fees, merchandise, truck rentals, etc.
Operating Expenses (Annual)
Strong Investment
DSCR: 1.95x
Net Operating Income
$309,602
$25,800/month
Key Metrics
Cap Rate12.38%
Cash-on-Cash24.1%
Price per Unit$7,143
Avg Rent/Unit$134/mo
Expense Ratio40.9%
Break-Even Occupancy67%
Cash Flow
Effective Income$523,680
Total Expenses-$214,078
Debt Service-$159,025
Annual Cash Flow$150,576
Looking for Self-Storage Financing?
We can connect you with lenders offering commercial loans for self-storage acquisitions and construction.