Self-Storage

VendingUnited States
United States — Key Indicators
Corporate Tax
21.0%
Electricity
$0.12/kWh
Commercial Rent
$25/m²/mo
Avg. Wage
$3,500/mo
VAT
7%
Payroll Tax
7.6%
Cost Index
1.00x

Model Parameters

CAPEX (K€)200 K€
Storage Units100 units
Monthly Rate (€)80 €
Occupancy (%)75 %
OPEX (K€/yr)40 K€
Payback Period
7.9years
Profit / Year
$25K
Revenue / Year
$72K
CAPEX
$200K
ROI
12.6%
Net Margin
35.1%
Monthly Profit
$2K
Tax Rate
21.0%
CAPEX Multiplier
1.00x
OPEX Multiplier
1.00x
Revenue Factor
1.00x

Cumulative Cash Flow ($)

Adjusted for United States — tax 21%, cost index 1x

Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$-210K$-140K$-70K$0$70K

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-150K$0$150K$300K$450K