Commercial Marina Boat Slip & Fuel Dock Underwriting Solver

Model wet slips, dry stack indoor forklift storage, marine gas dock margins, ship store retail, and property NOI.

Marina Capacity & Slip Pricing

Total Wet Slips (Docks)

Average Boat Length Per Wet Slip (Feet)

Wet Slip Rate ($ / Linear Foot / Month)

Dry Stack Indoor Rack Storage Spaces

Dry Stack Flat Monthly Rate ($ / mo)

Annual Marine Fuel Volume (Gallons)

Fuel Margin Profit ($ / Gallon)

Target Valuation Cap Rate (%)

Annual Gross Slip & Fuel Dock Revenue

$1,829,250 / yr

Annual Net Operating Income (NOI - 38% Opex)

$1,134,135 / yr

Institutional Asset Valuation (At 7.25% Cap Rate)

$15,643,241

Monthly Pure Cash Flow

$94,511 / mo